Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.17% first-year return on $84,192 initial cash invested.
-8.17%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$2,314
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,887 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$2,887
Mortgage P&I
67%
$1,549
Property Taxes
4%
$96
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578