Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.29% first-year return on $79,677 initial cash invested.
-0.29%
Cash On Cash
6.46%
Cap Rate
1.08
DSCR
$3,363
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $3,382 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,382
Mortgage P&I
44%
$1,466
Property Taxes
5%
$180
Home Insurance
3%
$104
HOA
1%
$17
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841