Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.77% first-year return on $84,864 initial cash invested.
-4.77%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$3,021
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,358 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$3,358
Mortgage P&I
52%
$1,580
Property Taxes
7%
$204
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755