Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.53% first-year return on $83,772 initial cash invested.
-4.53%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$3,199
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $3,515 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,772
Downpayment
20%
$62,640
Closing costs
1%
$3,132
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$3,515
Mortgage P&I
49%
$1,568
Property Taxes
9%
$294
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800