Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.44% first-year return on $82,050 initial cash invested.
-2.44%
Cash On Cash
5.64%
Cap Rate
0.97
DSCR
$3,212
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,379
Mortgage P&I
46%
$1,473
Property Taxes
8%
$258
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803