Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.09% first-year return on $84,801 initial cash invested.
-1.09%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$3,692
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $3,769 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,801
Downpayment
20%
$63,620
Closing costs
1%
$3,181
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$3,769
Mortgage P&I
43%
$1,605
Property Taxes
7%
$264
Home Insurance
3%
$121
HOA
0%
$6
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923