Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $84,150 initial cash invested.
-17.7%
Cash On Cash
1.49%
Cap Rate
0.26
DSCR
$2,411
Rent
-$1,241
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
6.2%
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
$2,411
Total Expenses
$3,652
Mortgage P&I
64%
$1,537
Property Taxes
32%
$781
Home Insurance
5%
$110
HOA
3%
$67
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603