Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $84,066 initial cash invested.
-6.94%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$3,274
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $3,760 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$3,760
Mortgage P&I
49%
$1,594
Property Taxes
14%
$470
Home Insurance
3%
$112
HOA
0%
$13
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818