Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.19% first-year return on $82,974 initial cash invested.
-8.19%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$2,688
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,974
Downpayment
20%
$61,880
Closing costs
1%
$3,094
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$3,254
Mortgage P&I
58%
$1,557
Property Taxes
10%
$266
Home Insurance
4%
$110
HOA
1%
$30
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672