Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.42% first-year return on $84,339 initial cash invested.
-4.42%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$2,708
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $3,019 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$3,019
Mortgage P&I
59%
$1,592
Property Taxes
1%
$14
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677