Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.57% first-year return on $84,024 initial cash invested.
-3.57%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$3,304
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,554 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,554
Mortgage P&I
49%
$1,611
Property Taxes
7%
$247
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826