Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.8% first-year return on $81,483 initial cash invested.
-5.8%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$2,991
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,483
Downpayment
20%
$60,460
Closing costs
1%
$3,023
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$3,385
Mortgage P&I
51%
$1,524
Property Taxes
10%
$294
Home Insurance
4%
$110
HOA
1%
$20
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748