Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $87,594 initial cash invested.
-14.88%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,036
Rent
-$1,086
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
6.4%
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
$2,036
Total Expenses
$3,122
Mortgage P&I
82%
$1,664
Property Taxes
18%
$366
Home Insurance
6%
$116
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509