Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.16% first-year return on $81,294 initial cash invested.
-2.16%
Cash On Cash
5.8%
Cap Rate
0.98
DSCR
$2,970
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,116 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$3,116
Mortgage P&I
50%
$1,483
Property Taxes
2%
$70
Home Insurance
4%
$108
HOA
1%
$29
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742