Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.89% first-year return on $83,625 initial cash invested.
-4.89%
Cash On Cash
4.97%
Cap Rate
0.85
DSCR
$2,772
Rent
-$341
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$3,113
Mortgage P&I
55%
$1,523
Property Taxes
5%
$147
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693