Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.61% first-year return on $83,898 initial cash invested.
-6.61%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$3,117
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $3,579 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,579
Mortgage P&I
53%
$1,649
Property Taxes
10%
$313
Home Insurance
4%
$110
HOA
0%
$10
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779