Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.36% first-year return on $83,961 initial cash invested.
-6.36%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$2,465
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $2,910 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,465
Total Expenses
$2,910
Mortgage P&I
64%
$1,572
Property Taxes
2%
$42
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616