Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.34% first-year return on $84,129 initial cash invested.
-2.34%
Cash On Cash
5.69%
Cap Rate
0.97
DSCR
$3,054
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$3,218
Mortgage P&I
50%
$1,535
Property Taxes
4%
$107
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764