Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.79% first-year return on $83,835 initial cash invested.
-9.79%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$2,423
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$3,107
Mortgage P&I
63%
$1,517
Property Taxes
13%
$315
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606