Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.88% first-year return on $83,100 initial cash invested.
-11.88%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$2,552
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $3,375 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,552
Total Expenses
$3,375
Mortgage P&I
62%
$1,589
Property Taxes
18%
$453
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638