Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.48% first-year return on $87,483 initial cash invested.
-7.48%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$2,860
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,483
Downpayment
20%
$60,460
Closing costs
1%
$3,023
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,860
Total Expenses
$3,405
Mortgage P&I
53%
$1,513
Property Taxes
15%
$422
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715