Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.3% first-year return on $83,394 initial cash invested.
-8.3%
Cash On Cash
4.35%
Cap Rate
0.7
DSCR
$2,572
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $3,149 expenses = $577 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
$2,572
Total Expenses
$3,149
Mortgage P&I
62%
$1,602
Property Taxes
8%
$200
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643