Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.24% first-year return on $85,998 initial cash invested.
-10.24%
Cash On Cash
3.35%
Cap Rate
0.59
DSCR
$2,645
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,645
Total Expenses
$3,379
Mortgage P&I
58%
$1,532
Property Taxes
17%
$461
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661