Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.09% first-year return on $80,097 initial cash invested.
-1.09%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$3,052
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $3,125 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,125
Mortgage P&I
48%
$1,468
Property Taxes
1%
$45
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763