Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.37% first-year return on $78,585 initial cash invested.
-0.37%
Cash On Cash
6.3%
Cap Rate
1.07
DSCR
$3,057
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $3,081 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$3,081
Mortgage P&I
46%
$1,417
Property Taxes
3%
$95
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764