Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.43% first-year return on $81,630 initial cash invested.
-3.43%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$2,851
Rent
-$233
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
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,851
Total Expenses
$3,084
Mortgage P&I
52%
$1,477
Property Taxes
5%
$131
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713