Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.19% first-year return on $84,381 initial cash invested.
-11.19%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$2,082
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $2,869 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$2,869
Mortgage P&I
79%
$1,643
Property Taxes
5%
$114
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520