Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.52% first-year return on $83,478 initial cash invested.
-5.52%
Cash On Cash
5.27%
Cap Rate
0.84
DSCR
$2,995
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $3,379 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,478
Downpayment
20%
$62,360
Closing costs
1%
$3,118
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,995
Total Expenses
$3,379
Mortgage P&I
55%
$1,634
Property Taxes
7%
$195
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749