Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.61% first-year return on $84,129 initial cash invested.
-5.61%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$2,580
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,973 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,973
Mortgage P&I
60%
$1,551
Property Taxes
3%
$72
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645