Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.06% first-year return on $82,071 initial cash invested.
-8.06%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$2,760
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,071
Downpayment
20%
$61,020
Closing costs
1%
$3,051
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$3,311
Mortgage P&I
57%
$1,563
Property Taxes
11%
$295
Home Insurance
5%
$129
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690