Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.17% first-year return on $84,822 initial cash invested.
-1.17%
Cash On Cash
6.17%
Cap Rate
1.05
DSCR
$4,131
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $4,214 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$4,214
Mortgage P&I
38%
$1,555
Property Taxes
14%
$564
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033