Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.97% first-year return on $84,696 initial cash invested.
-10.97%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$2,326
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $3,100 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$3,100
Mortgage P&I
68%
$1,574
Property Taxes
12%
$270
Home Insurance
5%
$114
HOA
1%
$25
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582