Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.64% first-year return on $84,717 initial cash invested.
-6.64%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$2,365
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,834 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,717
Downpayment
20%
$63,540
Closing costs
1%
$3,177
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,365
Total Expenses
$2,834
Mortgage P&I
66%
$1,551
Property Taxes
1%
$33
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591