Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.95% first-year return on $82,638 initial cash invested.
-13.95%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$2,176
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,638
Downpayment
20%
$61,560
Closing costs
1%
$3,078
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$3,137
Mortgage P&I
71%
$1,539
Property Taxes
14%
$311
Home Insurance
5%
$108
HOA
6%
$135
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544