Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.88% first-year return on $84,507 initial cash invested.
-9.88%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$3,051
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,747 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,507
Downpayment
20%
$63,340
Closing costs
1%
$3,167
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,747
Mortgage P&I
50%
$1,537
Property Taxes
15%
$471
Home Insurance
4%
$114
HOA
5%
$160
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763