Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.02% first-year return on $79,887 initial cash invested.
-0.02%
Cash On Cash
6.63%
Cap Rate
1.09
DSCR
$3,393
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $3,394 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,887
Downpayment
20%
$58,940
Closing costs
1%
$2,947
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$3,394
Mortgage P&I
44%
$1,493
Property Taxes
5%
$167
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848