Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.44% first-year return on $83,646 initial cash invested.
-5.44%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$3,154
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,533
Mortgage P&I
48%
$1,522
Property Taxes
12%
$387
Home Insurance
4%
$111
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788