Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.88% first-year return on $82,344 initial cash invested.
-4.88%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$2,987
Rent
-$335
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,987
Total Expenses
$3,322
Mortgage P&I
50%
$1,494
Property Taxes
10%
$285
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$747