Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.38% first-year return on $84,255 initial cash invested.
-1.38%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$4,001
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,001 income − $4,098 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,001
Total Expenses
$4,098
Mortgage P&I
39%
$1,556
Property Taxes
13%
$510
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000