Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.41% first-year return on $83,373 initial cash invested.
-5.41%
Cash On Cash
5.13%
Cap Rate
0.84
DSCR
$2,991
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $3,367 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,373
Downpayment
20%
$62,260
Closing costs
1%
$3,113
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$3,367
Mortgage P&I
53%
$1,587
Property Taxes
8%
$233
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748