Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.27% first-year return on $83,646 initial cash invested.
-7.27%
Cash On Cash
5.05%
Cap Rate
0.77
DSCR
$2,871
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $3,378 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$3,378
Mortgage P&I
59%
$1,708
Property Taxes
6%
$181
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718