Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.45% first-year return on $84,129 initial cash invested.
-5.45%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$3,411
Rent
-$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,793
Mortgage P&I
46%
$1,570
Property Taxes
14%
$476
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853