Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.69% first-year return on $82,386 initial cash invested.
-6.69%
Cash On Cash
4.41%
Cap Rate
0.76
DSCR
$2,639
Rent
-$459
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,386
Downpayment
20%
$61,320
Closing costs
1%
$3,066
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,639
Total Expenses
$3,098
Mortgage P&I
56%
$1,480
Property Taxes
9%
$238
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660