Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.41% first-year return on $86,544 initial cash invested.
-14.41%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$2,369
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,369
Total Expenses
$3,408
Mortgage P&I
70%
$1,647
Property Taxes
21%
$504
Home Insurance
5%
$112
HOA
0%
$8
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592