Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.4% first-year return on $83,541 initial cash invested.
-13.4%
Cash On Cash
3.06%
Cap Rate
0.48
DSCR
$1,968
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $2,901 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$2,901
Mortgage P&I
84%
$1,650
Property Taxes
10%
$194
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492