Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.33% first-year return on $82,995 initial cash invested.
-12.33%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$2,142
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,995 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$2,995
Mortgage P&I
71%
$1,518
Property Taxes
15%
$323
Home Insurance
5%
$110
HOA
1%
$15
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536