Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.76% first-year return on $83,793 initial cash invested.
-10.76%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,445
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $3,196 expenses = $751 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
$2,445
Total Expenses
$3,196
Mortgage P&I
65%
$1,584
Property Taxes
13%
$328
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611