Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.71% first-year return on $84,633 initial cash invested.
-3.71%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$3,419
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,419 income − $3,681 expenses = $262 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
$3,419
Total Expenses
$3,681
Mortgage P&I
47%
$1,600
Property Taxes
9%
$300
Home Insurance
3%
$114
HOA
1%
$25
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855