Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.97% first-year return on $83,142 initial cash invested.
-0.97%
Cash On Cash
6.27%
Cap Rate
1.04
DSCR
$3,312
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $3,379 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,142
Downpayment
20%
$62,040
Closing costs
1%
$3,102
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$3,379
Mortgage P&I
47%
$1,556
Property Taxes
4%
$122
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828