Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $82,995 initial cash invested.
-10.8%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$2,148
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $2,895 expenses = $747 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
$2,148
Total Expenses
$2,895
Mortgage P&I
71%
$1,521
Property Taxes
11%
$229
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537