Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.85% first-year return on $83,940 initial cash invested.
-9.85%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$2,309
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $2,998 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,309
Total Expenses
$2,998
Mortgage P&I
67%
$1,556
Property Taxes
8%
$186
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577