Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.47% first-year return on $83,961 initial cash invested.
-5.47%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$2,649
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $3,032 expenses = $383 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
$2,649
Total Expenses
$3,032
Mortgage P&I
59%
$1,565
Property Taxes
2%
$65
Home Insurance
4%
$114
HOA
1%
$17
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662