Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.59% first-year return on $84,129 initial cash invested.
-8.59%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,295
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,897 expenses = $602 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
$2,295
Total Expenses
$2,897
Mortgage P&I
69%
$1,578
Property Taxes
3%
$63
Home Insurance
5%
$110
HOA
2%
$44
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574