Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.93% first-year return on $84,906 initial cash invested.
-2.93%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$3,359
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,359 income − $3,566 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,359
Total Expenses
$3,566
Mortgage P&I
47%
$1,585
Property Taxes
7%
$219
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840