Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.4% first-year return on $84,990 initial cash invested.
-13.4%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$2,523
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $3,472 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,523
Total Expenses
$3,472
Mortgage P&I
65%
$1,634
Property Taxes
20%
$515
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631