Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.35% first-year return on $81,840 initial cash invested.
-1.35%
Cash On Cash
5.89%
Cap Rate
1.03
DSCR
$3,240
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,332
Mortgage P&I
45%
$1,453
Property Taxes
7%
$220
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810