Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.64% first-year return on $83,121 initial cash invested.
-10.64%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$1,834
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $2,571 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,121
Downpayment
20%
$62,020
Closing costs
1%
$3,101
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$2,571
Mortgage P&I
84%
$1,546
Property Taxes
2%
$33
Home Insurance
6%
$113
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458