Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.6% first-year return on $87,594 initial cash invested.
-6.6%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$3,146
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,594
Downpayment
20%
$66,280
Closing costs
1%
$3,314
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$3,628
Mortgage P&I
52%
$1,637
Property Taxes
12%
$362
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786