Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.92% first-year return on $84,717 initial cash invested.
-10.92%
Cash On Cash
3.78%
Cap Rate
0.59
DSCR
$2,243
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $3,014 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,717
Downpayment
20%
$63,540
Closing costs
1%
$3,177
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,243
Total Expenses
$3,014
Mortgage P&I
75%
$1,681
Property Taxes
6%
$141
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561