Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $82,596 initial cash invested.
-5.24%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$2,842
Rent
-$361
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$3,203
Mortgage P&I
53%
$1,497
Property Taxes
8%
$232
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710