Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.08% first-year return on $83,100 initial cash invested.
-9.08%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$3,049
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $3,678 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,049
Total Expenses
$3,678
Mortgage P&I
53%
$1,602
Property Taxes
17%
$505
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762