Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.11% first-year return on $84,066 initial cash invested.
-4.11%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$2,789
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $3,077 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$3,077
Mortgage P&I
56%
$1,558
Property Taxes
2%
$58
Home Insurance
4%
$114
HOA
0%
$8
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697