Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.49% first-year return on $84,644 initial cash invested.
-8.49%
Cash On Cash
4.74%
Cap Rate
0.72
DSCR
$2,904
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $3,503 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,644
Downpayment
20%
$63,470
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$3,503
Mortgage P&I
60%
$1,737
Property Taxes
9%
$261
Home Insurance
4%
$111
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726