Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.56% first-year return on $83,520 initial cash invested.
-8.56%
Cash On Cash
4.31%
Cap Rate
0.69
DSCR
$2,556
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $3,152 expenses = $596 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
$2,556
Total Expenses
$3,152
Mortgage P&I
63%
$1,614
Property Taxes
8%
$203
Home Insurance
4%
$109
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639