Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.45% first-year return on $81,630 initial cash invested.
-17.45%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,334
Rent
-$1,187
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
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$3,521
Mortgage P&I
63%
$1,468
Property Taxes
35%
$827
Home Insurance
5%
$106
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584