Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.73% first-year return on $83,478 initial cash invested.
-9.73%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$2,540
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $3,217 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,478
Downpayment
20%
$62,360
Closing costs
1%
$3,118
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$3,217
Mortgage P&I
63%
$1,605
Property Taxes
11%
$280
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635