Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.63% first-year return on $82,449 initial cash invested.
-2.63%
Cash On Cash
5.58%
Cap Rate
0.97
DSCR
$3,408
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,589
Mortgage P&I
43%
$1,472
Property Taxes
10%
$349
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852