Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.23% first-year return on $83,646 initial cash invested.
-3.23%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$3,265
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $3,490 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,265
Total Expenses
$3,490
Mortgage P&I
48%
$1,556
Property Taxes
8%
$254
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816