Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.32% first-year return on $85,053 initial cash invested.
-0.32%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$4,827
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,053
Downpayment
20%
$63,860
Closing costs
1%
$3,193
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$4,850
Mortgage P&I
33%
$1,611
Property Taxes
17%
$810
Home Insurance
2%
$112
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207