Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $83,037 initial cash invested.
-19.57%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$857
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$857 income − $2,211 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$857
Total Expenses
$2,211
Mortgage P&I
181%
$1,552
Property Taxes
16%
$138
Home Insurance
13%
$110
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$214