Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.24% first-year return on $83,877 initial cash invested.
-6.24%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$3,048
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,484 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,877
Downpayment
20%
$62,740
Closing costs
1%
$3,137
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,484
Mortgage P&I
53%
$1,620
Property Taxes
9%
$266
Home Insurance
4%
$110
HOA
1%
$25
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762