Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.95% first-year return on $84,591 initial cash invested.
-6.95%
Cash On Cash
4.8%
Cap Rate
0.78
DSCR
$3,240
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,730 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,591
Downpayment
20%
$63,420
Closing costs
1%
$3,171
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,730
Mortgage P&I
50%
$1,628
Property Taxes
13%
$430
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810