Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.52% first-year return on $84,969 initial cash invested.
-3.52%
Cash On Cash
5.3%
Cap Rate
0.91
DSCR
$2,924
Rent
-$249
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
$84,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,173
Mortgage P&I
53%
$1,540
Property Taxes
4%
$115
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731