Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.49% first-year return on $82,638 initial cash invested.
-3.49%
Cash On Cash
5.35%
Cap Rate
0.92
DSCR
$3,151
Rent
-$240
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
$82,638
Downpayment
20%
$61,560
Closing costs
1%
$3,078
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$3,391
Mortgage P&I
47%
$1,486
Property Taxes
9%
$280
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788