Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.24% first-year return on $84,675 initial cash invested.
-4.24%
Cash On Cash
5.08%
Cap Rate
0.88
DSCR
$3,055
Rent
-$299
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,675
Downpayment
20%
$63,500
Closing costs
1%
$3,175
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,055
Total Expenses
$3,354
Mortgage P&I
50%
$1,522
Property Taxes
8%
$255
Home Insurance
4%
$111
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764