Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.85% first-year return on $83,688 initial cash invested.
-2.85%
Cash On Cash
5.44%
Cap Rate
0.95
DSCR
$3,130
Rent
-$199
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,329
Mortgage P&I
48%
$1,491
Property Taxes
7%
$222
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782