Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.37% first-year return on $84,129 initial cash invested.
-9.37%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$2,189
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,189 income − $2,846 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,189
Total Expenses
$2,846
Mortgage P&I
72%
$1,578
Property Taxes
3%
$63
Home Insurance
5%
$110
HOA
2%
$44
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547