Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.58% first-year return on $83,331 initial cash invested.
-8.58%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$2,122
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$2,718
Mortgage P&I
72%
$1,520
Property Taxes
3%
$66
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530