Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.63% first-year return on $82,743 initial cash invested.
-3.63%
Cash On Cash
5.36%
Cap Rate
0.91
DSCR
$3,035
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,743
Downpayment
20%
$61,660
Closing costs
1%
$3,083
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,035
Total Expenses
$3,285
Mortgage P&I
50%
$1,507
Property Taxes
7%
$212
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759