Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.18% first-year return on $84,276 initial cash invested.
-7.18%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$3,185
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,185 income − $3,689 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,185
Total Expenses
$3,689
Mortgage P&I
48%
$1,535
Property Taxes
16%
$512
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796