Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.33% first-year return on $77,100 initial cash invested.
-27.33%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$723
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$723 income − $2,479 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$723
Total Expenses
$2,479
Mortgage P&I
221%
$1,597
Property Taxes
59%
$427
Home Insurance
15%
$108
HOA
0%
$0
Property Management
15%
$108
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$181