Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.58% first-year return on $83,541 initial cash invested.
-6.58%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$2,544
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $3,002 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$3,002
Mortgage P&I
63%
$1,600
Property Taxes
3%
$68
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636