Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.17% first-year return on $83,079 initial cash invested.
-10.17%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,467
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $3,171 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,467
Total Expenses
$3,171
Mortgage P&I
63%
$1,547
Property Taxes
13%
$331
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617