Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.87% first-year return on $83,121 initial cash invested.
-10.87%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$2,388
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $3,141 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,121
Downpayment
20%
$62,020
Closing costs
1%
$3,101
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$3,141
Mortgage P&I
65%
$1,554
Property Taxes
9%
$209
Home Insurance
5%
$121
HOA
5%
$110
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597