Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.36% first-year return on $83,079 initial cash invested.
-12.36%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$2,134
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $2,990 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$2,990
Mortgage P&I
74%
$1,576
Property Taxes
12%
$257
Home Insurance
5%
$108
HOA
1%
$25
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534