Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.95% first-year return on $81,525 initial cash invested.
-6.95%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$2,931
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,403
Mortgage P&I
51%
$1,486
Property Taxes
14%
$403
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733