Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.25% first-year return on $83,625 initial cash invested.
-8.25%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$3,275
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,275 income − $3,850 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,275
Total Expenses
$3,850
Mortgage P&I
48%
$1,568
Property Taxes
16%
$514
Home Insurance
3%
$108
HOA
3%
$88
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819