Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.61% first-year return on $84,045 initial cash invested.
-5.61%
Cash On Cash
4.82%
Cap Rate
0.83
DSCR
$3,205
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $3,598 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,205
Total Expenses
$3,598
Mortgage P&I
48%
$1,529
Property Taxes
14%
$445
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801