Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.96% first-year return on $86,775 initial cash invested.
-8.96%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$3,262
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,262
Total Expenses
$3,910
Mortgage P&I
50%
$1,619
Property Taxes
18%
$601
Home Insurance
4%
$117
HOA
0%
$8
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$816