Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.2% first-year return on $82,911 initial cash invested.
-3.2%
Cash On Cash
5.41%
Cap Rate
0.93
DSCR
$3,052
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,273
Mortgage P&I
49%
$1,493
Property Taxes
6%
$196
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763