Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.55% first-year return on $84,843 initial cash invested.
-6.55%
Cash On Cash
4.49%
Cap Rate
0.77
DSCR
$2,775
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,843
Downpayment
20%
$63,660
Closing costs
1%
$3,183
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$3,238
Mortgage P&I
56%
$1,543
Property Taxes
9%
$251
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694