Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.31% first-year return on $86,964 initial cash invested.
-7.31%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$3,376
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,964
Downpayment
20%
$65,680
Closing costs
1%
$3,284
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$3,906
Mortgage P&I
49%
$1,644
Property Taxes
16%
$528
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844