Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $84,087 initial cash invested.
-13.37%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$1,757
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $2,694 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,087
Downpayment
20%
$62,940
Closing costs
1%
$3,147
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,757
Total Expenses
$2,694
Mortgage P&I
90%
$1,583
Property Taxes
9%
$153
Home Insurance
7%
$115
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439