Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.44% first-year return on $85,053 initial cash invested.
-3.44%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$4,172
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $4,416 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,172
Total Expenses
$4,416
Mortgage P&I
37%
$1,553
Property Taxes
11%
$466
Home Insurance
3%
$114
HOA
7%
$280
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043