Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.39% first-year return on $85,061 initial cash invested.
-8.39%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$2,215
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,061
Downpayment
20%
$63,868
Closing costs
1%
$3,193
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,215
Total Expenses
$2,810
Mortgage P&I
70%
$1,545
Property Taxes
4%
$89
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554