Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.38% first-year return on $82,995 initial cash invested.
-18.38%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,262
Rent
-$1,271
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
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$3,533
Mortgage P&I
68%
$1,527
Property Taxes
36%
$813
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$566