Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.44% first-year return on $83,247 initial cash invested.
-2.44%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$3,473
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,473 income − $3,642 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,473
Total Expenses
$3,642
Mortgage P&I
44%
$1,540
Property Taxes
9%
$325
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868