Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.72% first-year return on $85,053 initial cash invested.
-9.72%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$2,245
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,053
Downpayment
20%
$63,860
Closing costs
1%
$3,193
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,245
Total Expenses
$2,934
Mortgage P&I
69%
$1,552
Property Taxes
8%
$190
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561