Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.27% first-year return on $81,441 initial cash invested.
-1.27%
Cash On Cash
6.22%
Cap Rate
1.03
DSCR
$3,415
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $3,501 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,441
Downpayment
20%
$60,420
Closing costs
1%
$3,021
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,415
Total Expenses
$3,501
Mortgage P&I
44%
$1,516
Property Taxes
7%
$235
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854