Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.13% first-year return on $83,121 initial cash invested.
-11.13%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$2,186
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,121
Downpayment
20%
$62,020
Closing costs
1%
$3,101
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$2,957
Mortgage P&I
70%
$1,527
Property Taxes
12%
$272
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546