Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.51% first-year return on $81,273 initial cash invested.
-3.51%
Cash On Cash
5.39%
Cap Rate
0.92
DSCR
$2,931
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,273
Downpayment
20%
$60,260
Closing costs
1%
$3,013
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,169
Mortgage P&I
50%
$1,474
Property Taxes
6%
$180
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733