Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.8% first-year return on $84,885 initial cash invested.
-3.8%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$3,406
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,675 expenses = $269 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
$3,406
Total Expenses
$3,675
Mortgage P&I
47%
$1,588
Property Taxes
10%
$336
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852