Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.4% first-year return on $81,399 initial cash invested.
-0.4%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$3,300
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$3,327
Mortgage P&I
44%
$1,467
Property Taxes
5%
$170
Home Insurance
3%
$106
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825