Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.67% first-year return on $81,861 initial cash invested.
-6.67%
Cash On Cash
4.38%
Cap Rate
0.76
DSCR
$2,714
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$3,169
Mortgage P&I
54%
$1,457
Property Taxes
11%
$311
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678