Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.09% first-year return on $84,150 initial cash invested.
-8.09%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$2,318
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,885 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,318
Total Expenses
$2,885
Mortgage P&I
68%
$1,582
Property Taxes
3%
$75
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580