Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.12% first-year return on $83,100 initial cash invested.
-2.12%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$3,385
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,385 income − $3,532 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,385
Total Expenses
$3,532
Mortgage P&I
46%
$1,548
Property Taxes
7%
$252
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846