Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.61% first-year return on $83,898 initial cash invested.
-9.61%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$2,916
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$3,588
Mortgage P&I
54%
$1,565
Property Taxes
18%
$513
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729