Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.17% first-year return on $84,150 initial cash invested.
-8.17%
Cash On Cash
4.04%
Cap Rate
0.69
DSCR
$2,646
Rent
-$573
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$3,219
Mortgage P&I
58%
$1,527
Property Taxes
12%
$311
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662