Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.5% first-year return on $83,142 initial cash invested.
-1.5%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$3,243
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,347 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,142
Downpayment
20%
$62,040
Closing costs
1%
$3,102
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,347
Mortgage P&I
48%
$1,556
Property Taxes
4%
$122
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811