Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.28% first-year return on $81,609 initial cash invested.
-3.28%
Cash On Cash
5.43%
Cap Rate
0.94
DSCR
$3,212
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,609
Downpayment
20%
$60,580
Closing costs
1%
$3,029
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,435
Mortgage P&I
46%
$1,466
Property Taxes
8%
$250
Home Insurance
3%
$108
HOA
2%
$70
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803