Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.47% first-year return on $84,003 initial cash invested.
-1.47%
Cash On Cash
6.31%
Cap Rate
1.02
DSCR
$3,380
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $3,483 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$3,483
Mortgage P&I
48%
$1,621
Property Taxes
4%
$126
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845