Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.53% first-year return on $83,499 initial cash invested.
-7.53%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$3,188
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,712 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,499
Downpayment
20%
$62,380
Closing costs
1%
$3,119
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$3,712
Mortgage P&I
49%
$1,559
Property Taxes
16%
$511
Home Insurance
3%
$111
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797