Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.94% first-year return on $83,793 initial cash invested.
-11.94%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$2,283
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $3,117 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$3,117
Mortgage P&I
69%
$1,584
Property Taxes
14%
$328
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571