Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $83,100 initial cash invested.
-13.99%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,088
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $3,057 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,088
Total Expenses
$3,057
Mortgage P&I
74%
$1,540
Property Taxes
19%
$406
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522