Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.88% first-year return on $84,213 initial cash invested.
-8.88%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$3,511
Rent
-$623
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
$84,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,511
Total Expenses
$4,134
Mortgage P&I
43%
$1,521
Property Taxes
4%
$151
Home Insurance
3%
$112
HOA
19%
$665
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878