Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.12% first-year return on $81,147 initial cash invested.
-5.12%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$3,083
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,147
Downpayment
20%
$60,140
Closing costs
1%
$3,007
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,083
Total Expenses
$3,429
Mortgage P&I
49%
$1,499
Property Taxes
11%
$332
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771