Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $86,040 initial cash invested.
-20.82%
Cash On Cash
0.56%
Cap Rate
0.1
DSCR
$1,595
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,595
Total Expenses
$3,088
Mortgage P&I
99%
$1,581
Property Taxes
37%
$598
Home Insurance
7%
$113
HOA
2%
$30
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399