Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.31% first-year return on $82,470 initial cash invested.
-2.31%
Cash On Cash
5.7%
Cap Rate
0.97
DSCR
$2,930
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$3,089
Mortgage P&I
51%
$1,499
Property Taxes
1%
$27
Home Insurance
4%
$107
HOA
2%
$50
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732