Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.01% first-year return on $84,150 initial cash invested.
-9.01%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$2,305
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $2,937 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,305
Total Expenses
$2,937
Mortgage P&I
67%
$1,534
Property Taxes
8%
$187
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576