Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.11% first-year return on $81,378 initial cash invested.
-1.11%
Cash On Cash
6.14%
Cap Rate
1.05
DSCR
$3,777
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $3,852 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,852
Mortgage P&I
39%
$1,468
Property Taxes
12%
$464
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944