Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.84% first-year return on $84,633 initial cash invested.
-0.84%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$3,440
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,499 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,499
Mortgage P&I
46%
$1,585
Property Taxes
4%
$148
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860