Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $79,032 initial cash invested.
-14.2%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$2,074
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $3,009 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,032
Downpayment
20%
$63,840
Closing costs
1%
$3,192
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,074
Total Expenses
$3,009
Mortgage P&I
80%
$1,661
Property Taxes
5%
$101
Home Insurance
6%
$114
HOA
7%
$138
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518