Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.26% first-year return on $83,520 initial cash invested.
-0.26%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$3,227
Rent
-$18
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$3,245
Mortgage P&I
47%
$1,514
Property Taxes
2%
$73
Home Insurance
3%
$109
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807