Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.6% first-year return on $83,247 initial cash invested.
-6.6%
Cash On Cash
4.45%
Cap Rate
0.77
DSCR
$2,602
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$3,060
Mortgage P&I
58%
$1,507
Property Taxes
7%
$194
Home Insurance
4%
$111
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650