Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $84,150 initial cash invested.
-6.32%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$2,978
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $3,421 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$3,421
Mortgage P&I
55%
$1,627
Property Taxes
5%
$149
Home Insurance
4%
$110
HOA
4%
$106
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744