Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.97% first-year return on $83,436 initial cash invested.
-3.97%
Cash On Cash
5.2%
Cap Rate
0.9
DSCR
$3,013
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,013
Total Expenses
$3,289
Mortgage P&I
50%
$1,505
Property Taxes
7%
$210
Home Insurance
4%
$110
HOA
1%
$17
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$753