Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.28% first-year return on $82,995 initial cash invested.
-3.28%
Cash On Cash
5.43%
Cap Rate
0.93
DSCR
$2,849
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,849
Total Expenses
$3,076
Mortgage P&I
53%
$1,514
Property Taxes
3%
$81
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712