Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.48% first-year return on $83,793 initial cash invested.
-5.48%
Cash On Cash
5.14%
Cap Rate
0.83
DSCR
$2,937
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,320 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,320
Mortgage P&I
55%
$1,607
Property Taxes
7%
$191
Home Insurance
4%
$113
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734