Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.29% first-year return on $81,672 initial cash invested.
-6.29%
Cash On Cash
4.5%
Cap Rate
0.78
DSCR
$2,761
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,672
Downpayment
20%
$60,640
Closing costs
1%
$3,032
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,761
Total Expenses
$3,189
Mortgage P&I
53%
$1,456
Property Taxes
9%
$260
Home Insurance
4%
$111
HOA
1%
$38
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690