Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.16% first-year return on $85,074 initial cash invested.
-13.16%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$2,066
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,999 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$2,999
Mortgage P&I
78%
$1,605
Property Taxes
14%
$288
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516