Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.13% first-year return on $81,294 initial cash invested.
-7.13%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$2,412
Rent
-$483
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,294
Downpayment
20%
$60,280
Closing costs
1%
$3,014
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$2,895
Mortgage P&I
61%
$1,472
Property Taxes
7%
$158
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603