Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.35% first-year return on $84,150 initial cash invested.
-4.35%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$2,946
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $3,251 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$3,251
Mortgage P&I
53%
$1,569
Property Taxes
5%
$154
Home Insurance
4%
$110
HOA
0%
$4
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736