Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.59% first-year return on $83,100 initial cash invested.
-0.59%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$3,206
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $3,247 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$3,247
Mortgage P&I
49%
$1,582
Property Taxes
1%
$18
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802