Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.44% first-year return on $82,743 initial cash invested.
-5.44%
Cash On Cash
4.84%
Cap Rate
0.84
DSCR
$3,457
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,743
Downpayment
20%
$61,660
Closing costs
1%
$3,083
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,457
Total Expenses
$3,832
Mortgage P&I
43%
$1,480
Property Taxes
17%
$578
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864