Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.52% first-year return on $83,268 initial cash invested.
-2.52%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$3,321
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,496 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,268
Downpayment
20%
$62,160
Closing costs
1%
$3,108
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,496
Mortgage P&I
47%
$1,560
Property Taxes
7%
$237
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830