Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.51% first-year return on $84,465 initial cash invested.
-8.51%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$2,933
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,933 income − $3,532 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,933
Total Expenses
$3,532
Mortgage P&I
54%
$1,598
Property Taxes
14%
$413
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733