Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.62% first-year return on $83,520 initial cash invested.
-6.62%
Cash On Cash
4.87%
Cap Rate
0.78
DSCR
$2,818
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $3,279 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,818
Total Expenses
$3,279
Mortgage P&I
57%
$1,614
Property Taxes
7%
$203
Home Insurance
4%
$109
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704