Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.32% first-year return on $82,323 initial cash invested.
-7.32%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$2,446
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,948
Mortgage P&I
61%
$1,487
Property Taxes
7%
$172
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612