Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.68% first-year return on $84,738 initial cash invested.
-13.68%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$1,718
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $2,684 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,718
Total Expenses
$2,684
Mortgage P&I
95%
$1,630
Property Taxes
7%
$114
Home Insurance
7%
$114
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430