Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.02% first-year return on $85,074 initial cash invested.
-1.02%
Cash On Cash
6.2%
Cap Rate
1.06
DSCR
$4,205
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $4,277 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,205
Total Expenses
$4,277
Mortgage P&I
37%
$1,554
Property Taxes
13%
$556
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051