Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.39% first-year return on $86,202 initial cash invested.
-0.39%
Cash On Cash
6.7%
Cap Rate
1.08
DSCR
$3,740
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,740 income − $3,768 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,202
Downpayment
20%
$59,240
Closing costs
1%
$2,962
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,740
Total Expenses
$3,768
Mortgage P&I
41%
$1,532
Property Taxes
9%
$349
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935