Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.4% first-year return on $83,709 initial cash invested.
-9.4%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$2,441
Rent
-$656
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,709
Downpayment
20%
$62,580
Closing costs
1%
$3,129
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$3,097
Mortgage P&I
62%
$1,512
Property Taxes
12%
$295
Home Insurance
5%
$114
HOA
0%
$4
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610