Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.56% first-year return on $83,352 initial cash invested.
-0.56%
Cash On Cash
6.64%
Cap Rate
1.07
DSCR
$3,924
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $3,963 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$3,963
Mortgage P&I
41%
$1,604
Property Taxes
8%
$330
Home Insurance
3%
$110
HOA
1%
$35
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981