Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.25% first-year return on $84,276 initial cash invested.
-11.25%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$1,891
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $2,681 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,891
Total Expenses
$2,681
Mortgage P&I
82%
$1,544
Property Taxes
6%
$114
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473