Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.24% first-year return on $84,003 initial cash invested.
-8.24%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$2,435
Rent
-$577
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,435
Total Expenses
$3,012
Mortgage P&I
65%
$1,588
Property Taxes
6%
$138
Home Insurance
4%
$105
HOA
1%
$13
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609