Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.26% first-year return on $84,801 initial cash invested.
-5.26%
Cash On Cash
4.81%
Cap Rate
0.83
DSCR
$2,962
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $3,334 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,801
Downpayment
20%
$63,620
Closing costs
1%
$3,181
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$3,334
Mortgage P&I
52%
$1,529
Property Taxes
9%
$271
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740