Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.97% first-year return on $84,255 initial cash invested.
-0.97%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$3,764
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $3,832 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$3,832
Mortgage P&I
41%
$1,560
Property Taxes
9%
$352
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941