Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.4% first-year return on $84,864 initial cash invested.
-13.4%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$2,131
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $3,079 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,131
Total Expenses
$3,079
Mortgage P&I
75%
$1,606
Property Taxes
16%
$336
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533