Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.85% first-year return on $83,394 initial cash invested.
-8.85%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$2,498
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $3,113 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,394
Downpayment
20%
$62,280
Closing costs
1%
$3,114
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$3,113
Mortgage P&I
64%
$1,602
Property Taxes
8%
$200
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624