Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.24% first-year return on $79,656 initial cash invested.
-0.24%
Cash On Cash
6.69%
Cap Rate
1.08
DSCR
$3,298
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $3,314 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,656
Downpayment
20%
$58,720
Closing costs
1%
$2,936
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$3,314
Mortgage P&I
46%
$1,522
Property Taxes
3%
$104
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824