Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.02% first-year return on $84,885 initial cash invested.
-1.02%
Cash On Cash
6.47%
Cap Rate
1.05
DSCR
$3,660
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $3,732 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$3,732
Mortgage P&I
45%
$1,642
Property Taxes
6%
$220
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915