Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.77% first-year return on $83,478 initial cash invested.
-2.77%
Cash On Cash
5.88%
Cap Rate
0.97
DSCR
$3,455
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,478
Downpayment
20%
$62,360
Closing costs
1%
$3,118
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,455
Total Expenses
$3,648
Mortgage P&I
46%
$1,582
Property Taxes
9%
$296
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864