Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.47% first-year return on $85,074 initial cash invested.
-10.47%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$2,366
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $3,108 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$3,108
Mortgage P&I
70%
$1,648
Property Taxes
9%
$208
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592