Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.02% first-year return on $84,759 initial cash invested.
-6.02%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$3,355
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $3,780 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,355
Total Expenses
$3,780
Mortgage P&I
47%
$1,586
Property Taxes
14%
$470
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839