Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.98% first-year return on $83,226 initial cash invested.
-2.98%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$3,360
Rent
-$207
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$3,567
Mortgage P&I
46%
$1,532
Property Taxes
9%
$313
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840