Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.42% first-year return on $83,562 initial cash invested.
-9.42%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$2,481
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,137 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$3,137
Mortgage P&I
63%
$1,554
Property Taxes
11%
$264
Home Insurance
5%
$112
HOA
1%
$17
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620