Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.85% first-year return on $82,995 initial cash invested.
-7.85%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$3,010
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $3,553 expenses = $543 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$3,553
Mortgage P&I
52%
$1,573
Property Taxes
14%
$424
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752