Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.79% first-year return on $83,184 initial cash invested.
-7.79%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$2,593
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,593 income − $3,133 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,184
Downpayment
20%
$62,080
Closing costs
1%
$3,104
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,593
Total Expenses
$3,133
Mortgage P&I
60%
$1,553
Property Taxes
7%
$191
Home Insurance
4%
$111
HOA
1%
$33
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648