Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.83% first-year return on $88,764 initial cash invested.
-3.83%
Cash On Cash
5.47%
Cap Rate
0.89
DSCR
$2,869
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,869
Total Expenses
$3,152
Mortgage P&I
55%
$1,573
Property Taxes
3%
$92
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717