Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.43% first-year return on $84,927 initial cash invested.
-7.43%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$2,929
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $3,455 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,927
Downpayment
20%
$63,740
Closing costs
1%
$3,187
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,929
Total Expenses
$3,455
Mortgage P&I
54%
$1,576
Property Taxes
13%
$369
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732