Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.77% first-year return on $84,129 initial cash invested.
-2.77%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$3,494
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $3,688 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,494
Total Expenses
$3,688
Mortgage P&I
45%
$1,580
Property Taxes
9%
$320
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874