Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.63% first-year return on $84,150 initial cash invested.
-6.63%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$2,509
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $2,974 expenses = $465 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
$2,509
Total Expenses
$2,974
Mortgage P&I
63%
$1,582
Property Taxes
3%
$75
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627