Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.6% first-year return on $84,507 initial cash invested.
-6.6%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$2,781
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $3,246 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,507
Downpayment
20%
$63,340
Closing costs
1%
$3,167
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$3,246
Mortgage P&I
57%
$1,594
Property Taxes
7%
$192
Home Insurance
4%
$114
HOA
0%
$12
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695