Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.51% first-year return on $84,129 initial cash invested.
-5.51%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$2,960
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,346 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,346
Mortgage P&I
54%
$1,590
Property Taxes
8%
$224
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740