Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.49% first-year return on $84,003 initial cash invested.
-2.49%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$3,474
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $3,648 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,648
Mortgage P&I
44%
$1,542
Property Taxes
9%
$327
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868