Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.41% first-year return on $81,861 initial cash invested.
-0.41%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$3,411
Rent
-$28
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
6.3%
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
$3,411
Total Expenses
$3,439
Mortgage P&I
44%
$1,499
Property Taxes
6%
$195
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853