Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $87,090 initial cash invested.
-19.06%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$2,156
Rent
-$1,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,156
Total Expenses
$3,539
Mortgage P&I
74%
$1,598
Property Taxes
37%
$792
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539