Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.07% first-year return on $81,735 initial cash invested.
-10.07%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$2,356
Rent
-$686
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,735
Downpayment
20%
$60,700
Closing costs
1%
$3,035
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$3,042
Mortgage P&I
63%
$1,489
Property Taxes
13%
$316
Home Insurance
5%
$107
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589