Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $83,100 initial cash invested.
-14.77%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$1,963
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,963 income − $2,986 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,963
Total Expenses
$2,986
Mortgage P&I
79%
$1,552
Property Taxes
17%
$336
Home Insurance
6%
$108
HOA
2%
$47
Property Management
15%
$294
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491