Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.63% first-year return on $82,176 initial cash invested.
-0.63%
Cash On Cash
6.18%
Cap Rate
1.07
DSCR
$3,550
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,593
Mortgage P&I
42%
$1,474
Property Taxes
8%
$284
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888