Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.87% first-year return on $84,864 initial cash invested.
-6.87%
Cash On Cash
4.81%
Cap Rate
0.77
DSCR
$2,664
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $3,150 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$3,150
Mortgage P&I
62%
$1,655
Property Taxes
4%
$96
Home Insurance
4%
$115
HOA
0%
$4
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666