Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.28% first-year return on $84,339 initial cash invested.
-12.28%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$2,460
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $3,323 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,460
Total Expenses
$3,323
Mortgage P&I
63%
$1,550
Property Taxes
20%
$485
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615