Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.92% first-year return on $83,079 initial cash invested.
-9.92%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$1,946
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,946
Total Expenses
$2,633
Mortgage P&I
78%
$1,514
Property Taxes
4%
$77
Home Insurance
6%
$108
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486