Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.77% first-year return on $84,150 initial cash invested.
-8.77%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$2,224
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,839 expenses = $615 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
$2,224
Total Expenses
$2,839
Mortgage P&I
71%
$1,582
Property Taxes
3%
$75
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556