Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.68% first-year return on $84,171 initial cash invested.
-2.68%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$3,051
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,239 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,171
Downpayment
20%
$63,020
Closing costs
1%
$3,151
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,239
Mortgage P&I
52%
$1,573
Property Taxes
3%
$82
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763