Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.11% first-year return on $83,961 initial cash invested.
-1.11%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$3,396
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $3,474 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$3,474
Mortgage P&I
46%
$1,576
Property Taxes
4%
$149
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849