Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.39% first-year return on $83,478 initial cash invested.
-5.39%
Cash On Cash
5.31%
Cap Rate
0.84
DSCR
$3,014
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $3,389 expenses = $375 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
$3,014
Total Expenses
$3,389
Mortgage P&I
54%
$1,634
Property Taxes
6%
$195
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754