Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $83,289 initial cash invested.
-11.76%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$2,203
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,289
Downpayment
20%
$62,180
Closing costs
1%
$3,109
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,203
Total Expenses
$3,019
Mortgage P&I
68%
$1,488
Property Taxes
17%
$366
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551