Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.58% first-year return on $84,465 initial cash invested.
-5.58%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$2,734
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $3,127 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$3,127
Mortgage P&I
58%
$1,587
Property Taxes
4%
$116
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684