Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $84,150 initial cash invested.
-6.49%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$2,622
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $3,077 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$3,077
Mortgage P&I
59%
$1,539
Property Taxes
6%
$169
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656