Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.03% first-year return on $92,817 initial cash invested.
-5.03%
Cash On Cash
5.17%
Cap Rate
0.84
DSCR
$3,262
Rent
-$389
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,817
Downpayment
20%
$65,540
Closing costs
1%
$3,277
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,262
Total Expenses
$3,651
Mortgage P&I
51%
$1,670
Property Taxes
9%
$297
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$816