Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.93% first-year return on $84,633 initial cash invested.
-9.93%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$2,575
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,275 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,575
Total Expenses
$3,275
Mortgage P&I
62%
$1,600
Property Taxes
12%
$300
Home Insurance
4%
$114
HOA
1%
$25
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644