Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.46% first-year return on $80,790 initial cash invested.
-0.46%
Cash On Cash
6.3%
Cap Rate
1.09
DSCR
$3,838
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $3,869 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$3,869
Mortgage P&I
38%
$1,447
Property Taxes
12%
$476
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960