Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.81% first-year return on $84,759 initial cash invested.
-3.81%
Cash On Cash
5.28%
Cap Rate
0.9
DSCR
$2,764
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $3,033 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$3,033
Mortgage P&I
56%
$1,557
Property Taxes
1%
$37
Home Insurance
4%
$111
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691