Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.73% first-year return on $83,646 initial cash invested.
-7.73%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$2,862
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,401 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,401
Mortgage P&I
53%
$1,511
Property Taxes
12%
$349
Home Insurance
4%
$112
HOA
2%
$56
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716