Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.1% first-year return on $84,486 initial cash invested.
-9.1%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$2,848
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $3,489 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,489
Mortgage P&I
54%
$1,542
Property Taxes
16%
$454
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712