Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.07% first-year return on $81,210 initial cash invested.
-0.07%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$3,453
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,458 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,453
Total Expenses
$3,458
Mortgage P&I
43%
$1,495
Property Taxes
6%
$196
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863