Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.76% first-year return on $83,562 initial cash invested.
-5.76%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$3,276
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$3,677
Mortgage P&I
47%
$1,538
Property Taxes
13%
$418
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819