Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.07% first-year return on $83,226 initial cash invested.
-4.07%
Cash On Cash
5.68%
Cap Rate
0.91
DSCR
$3,636
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,918 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$3,918
Mortgage P&I
44%
$1,606
Property Taxes
9%
$336
Home Insurance
3%
$115
HOA
3%
$117
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909