Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.85% first-year return on $84,759 initial cash invested.
-1.85%
Cash On Cash
5.81%
Cap Rate
1.01
DSCR
$3,702
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $3,833 expenses = $131 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
$3,702
Total Expenses
$3,833
Mortgage P&I
41%
$1,521
Property Taxes
12%
$430
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926