Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.43% first-year return on $83,751 initial cash invested.
-11.43%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$2,530
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,328 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,751
Downpayment
20%
$62,620
Closing costs
1%
$3,131
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$3,328
Mortgage P&I
64%
$1,608
Property Taxes
13%
$340
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632