Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.66% first-year return on $83,436 initial cash invested.
-2.66%
Cash On Cash
5.81%
Cap Rate
0.99
DSCR
$4,081
Rent
-$185
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,081
Total Expenses
$4,266
Mortgage P&I
37%
$1,530
Property Taxes
16%
$648
Home Insurance
3%
$116
HOA
0%
$14
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020