Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $84,360 initial cash invested.
-13.02%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,515
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $3,430 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,360
Downpayment
20%
$63,200
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,515
Total Expenses
$3,430
Mortgage P&I
63%
$1,579
Property Taxes
21%
$531
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629