Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.01% first-year return on $82,050 initial cash invested.
-1.01%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$3,501
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $3,570 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$3,570
Mortgage P&I
43%
$1,503
Property Taxes
8%
$280
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875