Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.54% first-year return on $84,759 initial cash invested.
-6.54%
Cash On Cash
4.46%
Cap Rate
0.78
DSCR
$3,067
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $3,529 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$3,529
Mortgage P&I
50%
$1,521
Property Taxes
14%
$430
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767