Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.78% first-year return on $83,625 initial cash invested.
-7.78%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,597
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $3,139 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$3,139
Mortgage P&I
60%
$1,553
Property Taxes
9%
$222
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649