Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1% first-year return on $81,252 initial cash invested.
-1%
Cash On Cash
6.18%
Cap Rate
1.06
DSCR
$3,816
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $3,884 expenses = $68 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
$3,816
Total Expenses
$3,884
Mortgage P&I
38%
$1,465
Property Taxes
13%
$479
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954