Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.81% first-year return on $84,948 initial cash invested.
-5.81%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$3,007
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $3,418 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,948
Downpayment
20%
$63,760
Closing costs
1%
$3,188
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$3,418
Mortgage P&I
54%
$1,618
Property Taxes
8%
$243
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752