Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $84,780 initial cash invested.
-14.2%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$2,569
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $3,572 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$3,572
Mortgage P&I
63%
$1,615
Property Taxes
25%
$636
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642