Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.04% first-year return on $84,486 initial cash invested.
-10.04%
Cash On Cash
3.97%
Cap Rate
0.63
DSCR
$2,271
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $2,978 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,271
Total Expenses
$2,978
Mortgage P&I
73%
$1,663
Property Taxes
6%
$145
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568