Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $84,990 initial cash invested.
-10.72%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,166
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $2,925 expenses = $759 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$2,925
Mortgage P&I
74%
$1,611
Property Taxes
7%
$161
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542