Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.82% first-year return on $84,843 initial cash invested.
-0.82%
Cash On Cash
6.13%
Cap Rate
1.05
DSCR
$3,553
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,553 income − $3,611 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,843
Downpayment
20%
$63,660
Closing costs
1%
$3,183
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,553
Total Expenses
$3,611
Mortgage P&I
43%
$1,543
Property Taxes
7%
$251
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888