Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.04% first-year return on $83,919 initial cash invested.
-10.04%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$2,127
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,919
Downpayment
20%
$62,780
Closing costs
1%
$3,139
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$2,829
Mortgage P&I
72%
$1,537
Property Taxes
7%
$157
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532