Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.22% first-year return on $82,050 initial cash invested.
-11.22%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$3,437
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,437
Total Expenses
$4,204
Mortgage P&I
44%
$1,521
Property Taxes
23%
$798
Home Insurance
3%
$107
HOA
4%
$129
Property Management
15%
$516
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859