Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.37% first-year return on $86,880 initial cash invested.
-6.37%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$2,802
Rent
-$461
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
$86,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$3,263
Mortgage P&I
59%
$1,648
Property Taxes
2%
$57
Home Insurance
4%
$119
HOA
3%
$95
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700