Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.66% first-year return on $80,097 initial cash invested.
-0.66%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$3,107
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $3,151 expenses = $44 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
$3,107
Total Expenses
$3,151
Mortgage P&I
47%
$1,468
Property Taxes
1%
$45
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777