Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.61% first-year return on $83,814 initial cash invested.
-2.61%
Cash On Cash
5.58%
Cap Rate
0.97
DSCR
$3,488
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,814
Downpayment
20%
$62,680
Closing costs
1%
$3,134
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$3,670
Mortgage P&I
43%
$1,499
Property Taxes
11%
$386
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872