Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.93% first-year return on $84,885 initial cash invested.
-2.93%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$3,526
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $3,733 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$3,733
Mortgage P&I
45%
$1,588
Property Taxes
10%
$336
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882