Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.5% first-year return on $83,646 initial cash invested.
-2.5%
Cash On Cash
5.68%
Cap Rate
0.98
DSCR
$3,567
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,741
Mortgage P&I
42%
$1,511
Property Taxes
10%
$349
Home Insurance
3%
$112
HOA
2%
$56
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892