Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.19% first-year return on $83,016 initial cash invested.
-9.19%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$2,935
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,016
Downpayment
20%
$61,920
Closing costs
1%
$3,096
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,935
Total Expenses
$3,571
Mortgage P&I
51%
$1,509
Property Taxes
19%
$560
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734