Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.19% first-year return on $82,365 initial cash invested.
-3.19%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$3,323
Rent
-$219
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,323
Total Expenses
$3,542
Mortgage P&I
45%
$1,511
Property Taxes
9%
$306
Home Insurance
4%
$122
HOA
0%
$8
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831