Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.86% first-year return on $84,633 initial cash invested.
-8.86%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,446
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $3,071 expenses = $625 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$3,071
Mortgage P&I
65%
$1,592
Property Taxes
8%
$192
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612