Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $82,176 initial cash invested.
-3.69%
Cash On Cash
5.23%
Cap Rate
0.91
DSCR
$3,044
Rent
-$253
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
$82,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,297
Mortgage P&I
48%
$1,462
Property Taxes
6%
$186
Home Insurance
4%
$110
HOA
3%
$77
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761