Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.75% first-year return on $84,360 initial cash invested.
-8.75%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,250
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $3,865 expenses = $615 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
$3,250
Total Expenses
$3,865
Mortgage P&I
49%
$1,583
Property Taxes
19%
$609
Home Insurance
3%
$113
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812