Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $83,541 initial cash invested.
-14.55%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$2,086
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$3,099
Mortgage P&I
76%
$1,582
Property Taxes
19%
$404
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522