Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.41% first-year return on $81,882 initial cash invested.
-0.41%
Cash On Cash
6.18%
Cap Rate
1.07
DSCR
$3,160
Rent
-$28
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$3,188
Mortgage P&I
46%
$1,469
Property Taxes
3%
$95
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790