Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.01% first-year return on $83,016 initial cash invested.
-8.01%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$2,600
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $3,154 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,016
Downpayment
20%
$61,920
Closing costs
1%
$3,096
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$3,154
Mortgage P&I
60%
$1,549
Property Taxes
9%
$236
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650