Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.71% first-year return on $86,712 initial cash invested.
-15.71%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$1,599
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,599
Total Expenses
$2,734
Mortgage P&I
100%
$1,600
Property Taxes
16%
$249
Home Insurance
7%
$117
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400