Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.37% first-year return on $82,890 initial cash invested.
-9.37%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$3,005
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$3,652
Mortgage P&I
52%
$1,567
Property Taxes
17%
$505
Home Insurance
4%
$108
HOA
1%
$30
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751