Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.38% first-year return on $82,260 initial cash invested.
-5.38%
Cash On Cash
4.71%
Cap Rate
0.82
DSCR
$2,561
Rent
-$369
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,260
Downpayment
20%
$61,200
Closing costs
1%
$3,060
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,561
Total Expenses
$2,930
Mortgage P&I
57%
$1,467
Property Taxes
5%
$128
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640