Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.2% first-year return on $84,381 initial cash invested.
-5.2%
Cash On Cash
5.79%
Cap Rate
0.87
DSCR
$3,365
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $3,731 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$3,731
Mortgage P&I
52%
$1,757
Property Taxes
7%
$244
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841