Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.86% first-year return on $84,990 initial cash invested.
-11.86%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$2,076
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $2,916 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$2,916
Mortgage P&I
78%
$1,615
Property Taxes
9%
$193
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519