Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.59% first-year return on $83,010 initial cash invested.
-0.59%
Cash On Cash
6.46%
Cap Rate
1.08
DSCR
$3,853
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,010
Downpayment
20%
$56,200
Closing costs
1%
$2,810
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,853
Total Expenses
$3,894
Mortgage P&I
36%
$1,399
Property Taxes
14%
$529
Home Insurance
3%
$105
HOA
0%
$12
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963