Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $84,654 initial cash invested.
-6.15%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$3,350
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$3,784
Mortgage P&I
48%
$1,596
Property Taxes
14%
$469
Home Insurance
3%
$111
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838