Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.14% first-year return on $87,174 initial cash invested.
-1.14%
Cash On Cash
6.02%
Cap Rate
1.05
DSCR
$3,864
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,174
Downpayment
20%
$65,880
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$3,947
Mortgage P&I
41%
$1,581
Property Taxes
10%
$400
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966