Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $84,318 initial cash invested.
-7.59%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$2,589
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,122 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,318
Downpayment
20%
$63,160
Closing costs
1%
$3,158
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$3,122
Mortgage P&I
61%
$1,589
Property Taxes
7%
$178
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647