Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.61% first-year return on $81,252 initial cash invested.
-1.61%
Cash On Cash
6%
Cap Rate
1.03
DSCR
$3,739
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,739 income − $3,848 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,252
Downpayment
20%
$60,240
Closing costs
1%
$3,012
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,739
Total Expenses
$3,848
Mortgage P&I
39%
$1,465
Property Taxes
13%
$479
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935