Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.1% first-year return on $83,835 initial cash invested.
-7.1%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$2,528
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $3,024 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$3,024
Mortgage P&I
61%
$1,550
Property Taxes
6%
$149
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632