Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.42% first-year return on $84,129 initial cash invested.
-2.42%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$3,589
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,589 income − $3,759 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,589
Total Expenses
$3,759
Mortgage P&I
44%
$1,572
Property Taxes
10%
$352
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897