Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.72% first-year return on $80,433 initial cash invested.
-0.72%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$3,041
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $3,089 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,041
Total Expenses
$3,089
Mortgage P&I
47%
$1,441
Property Taxes
3%
$83
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760