Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.38% first-year return on $81,630 initial cash invested.
-0.38%
Cash On Cash
6.24%
Cap Rate
1.08
DSCR
$3,476
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $3,502 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$3,502
Mortgage P&I
42%
$1,463
Property Taxes
7%
$257
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869