Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.17% first-year return on $85,053 initial cash invested.
-11.17%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$2,192
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,984 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,053
Downpayment
20%
$63,860
Closing costs
1%
$3,193
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$2,984
Mortgage P&I
72%
$1,589
Property Taxes
10%
$228
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548