Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.82% first-year return on $80,853 initial cash invested.
-0.82%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$3,095
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $3,150 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,853
Downpayment
20%
$59,860
Closing costs
1%
$2,993
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$3,150
Mortgage P&I
48%
$1,494
Property Taxes
2%
$63
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774