Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.88% first-year return on $86,313 initial cash invested.
-9.88%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$2,203
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,203
Total Expenses
$2,914
Mortgage P&I
72%
$1,579
Property Taxes
7%
$162
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551