Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.53% first-year return on $84,738 initial cash invested.
-8.53%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$2,758
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,360 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$3,360
Mortgage P&I
59%
$1,636
Property Taxes
10%
$264
Home Insurance
5%
$130
HOA
0%
$6
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690