Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.78% first-year return on $83,037 initial cash invested.
-4.78%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$3,410
Rent
-$331
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
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$3,741
Mortgage P&I
45%
$1,524
Property Taxes
13%
$457
Home Insurance
3%
$109
HOA
0%
$15
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852