Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $83,037 initial cash invested.
-11.62%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$2,211
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $3,015 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,211
Total Expenses
$3,015
Mortgage P&I
73%
$1,609
Property Taxes
10%
$216
Home Insurance
5%
$112
HOA
1%
$17
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553