Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.26% first-year return on $84,129 initial cash invested.
-7.26%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$3,104
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $3,613 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$3,613
Mortgage P&I
51%
$1,577
Property Taxes
7%
$231
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776