Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.61% first-year return on $84,024 initial cash invested.
-9.61%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$1,954
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $2,627 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,954
Total Expenses
$2,627
Mortgage P&I
80%
$1,562
Property Taxes
1%
$10
Home Insurance
6%
$110
HOA
0%
$8
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488