Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.65% first-year return on $86,061 initial cash invested.
-1.65%
Cash On Cash
5.87%
Cap Rate
1.01
DSCR
$3,357
Rent
-$118
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,061
Downpayment
20%
$64,820
Closing costs
1%
$3,241
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$3,475
Mortgage P&I
47%
$1,569
Property Taxes
5%
$179
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839