Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.11% first-year return on $82,995 initial cash invested.
-14.11%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$1,707
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $2,683 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,707
Total Expenses
$2,683
Mortgage P&I
89%
$1,521
Property Taxes
13%
$229
Home Insurance
7%
$114
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427