Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.65% first-year return on $87,405 initial cash invested.
-9.65%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$2,223
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$2,926
Mortgage P&I
73%
$1,617
Property Taxes
5%
$121
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556