Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.54% first-year return on $92,691 initial cash invested.
-4.54%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$3,414
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,691
Downpayment
20%
$65,420
Closing costs
1%
$3,271
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,414
Total Expenses
$3,765
Mortgage P&I
48%
$1,641
Property Taxes
10%
$329
Home Insurance
4%
$122
HOA
1%
$33
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854