Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.98% first-year return on $84,129 initial cash invested.
-5.98%
Cash On Cash
5.07%
Cap Rate
0.81
DSCR
$2,875
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $3,294 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,875
Total Expenses
$3,294
Mortgage P&I
57%
$1,634
Property Taxes
6%
$168
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719