Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.53% first-year return on $81,777 initial cash invested.
-0.53%
Cash On Cash
6.31%
Cap Rate
1.07
DSCR
$3,422
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$3,458
Mortgage P&I
44%
$1,497
Property Taxes
6%
$195
Home Insurance
3%
$108
HOA
0%
$15
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856