Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.46% first-year return on $84,150 initial cash invested.
-5.46%
Cash On Cash
4.72%
Cap Rate
0.82
DSCR
$2,915
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,915
Total Expenses
$3,298
Mortgage P&I
52%
$1,506
Property Taxes
10%
$282
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729