Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.88% first-year return on $82,155 initial cash invested.
-6.88%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$2,693
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,155
Downpayment
20%
$61,100
Closing costs
1%
$3,055
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,693
Total Expenses
$3,164
Mortgage P&I
56%
$1,510
Property Taxes
9%
$253
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673