Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.35% first-year return on $84,990 initial cash invested.
-9.35%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$2,399
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $3,061 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,399
Total Expenses
$3,061
Mortgage P&I
65%
$1,558
Property Taxes
10%
$237
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600