Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.72% first-year return on $84,654 initial cash invested.
-11.72%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$1,877
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $2,704 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,877
Total Expenses
$2,704
Mortgage P&I
84%
$1,584
Property Taxes
6%
$104
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469