Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.71% first-year return on $85,851 initial cash invested.
-2.71%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$3,408
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,851
Downpayment
20%
$64,620
Closing costs
1%
$3,231
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,602
Mortgage P&I
46%
$1,555
Property Taxes
8%
$273
Home Insurance
3%
$116
HOA
1%
$23
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852