Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.16% first-year return on $83,037 initial cash invested.
-0.16%
Cash On Cash
6.51%
Cap Rate
1.08
DSCR
$3,441
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $3,452 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$3,452
Mortgage P&I
45%
$1,552
Property Taxes
4%
$138
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860