Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.06% first-year return on $86,124 initial cash invested.
-0.06%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$3,831
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,124
Downpayment
20%
$64,880
Closing costs
1%
$3,244
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$3,835
Mortgage P&I
42%
$1,621
Property Taxes
6%
$230
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958