Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.24% first-year return on $82,134 initial cash invested.
-6.24%
Cash On Cash
4.49%
Cap Rate
0.77
DSCR
$2,359
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,359
Total Expenses
$2,786
Mortgage P&I
63%
$1,475
Property Taxes
3%
$71
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590