Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.24% first-year return on $84,024 initial cash invested.
-9.24%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$2,187
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $2,834 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$2,834
Mortgage P&I
71%
$1,544
Property Taxes
6%
$129
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$547