Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $83,352 initial cash invested.
-13.82%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$1,751
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $2,711 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,751
Total Expenses
$2,711
Mortgage P&I
89%
$1,553
Property Taxes
12%
$203
Home Insurance
7%
$114
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438