Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.41% first-year return on $81,273 initial cash invested.
-13.41%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$2,773
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,773
Total Expenses
$3,681
Mortgage P&I
54%
$1,501
Property Taxes
24%
$656
Home Insurance
4%
$101
HOA
3%
$92
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693