Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.78% first-year return on $82,596 initial cash invested.
-0.78%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$3,821
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $3,875 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,821
Total Expenses
$3,875
Mortgage P&I
40%
$1,546
Property Taxes
10%
$387
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955