Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.19% first-year return on $81,273 initial cash invested.
-2.19%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$3,585
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $3,733 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$3,733
Mortgage P&I
42%
$1,507
Property Taxes
11%
$401
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896