Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.49% first-year return on $80,790 initial cash invested.
-0.49%
Cash On Cash
6.5%
Cap Rate
1.07
DSCR
$3,421
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $3,454 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$3,454
Mortgage P&I
44%
$1,516
Property Taxes
6%
$191
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855