Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.13% first-year return on $81,210 initial cash invested.
-2.13%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$3,617
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,617
Total Expenses
$3,761
Mortgage P&I
41%
$1,488
Property Taxes
11%
$400
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904