Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $82,890 initial cash invested.
-17.3%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,786
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$3,981
Mortgage P&I
54%
$1,516
Property Taxes
33%
$908
Home Insurance
4%
$108
HOA
4%
$113
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696