Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.98% first-year return on $83,289 initial cash invested.
-9.98%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,162
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,855 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,289
Downpayment
20%
$62,180
Closing costs
1%
$3,109
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$2,855
Mortgage P&I
72%
$1,552
Property Taxes
7%
$155
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540