Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $86,712 initial cash invested.
-12.43%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$2,757
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$3,655
Mortgage P&I
58%
$1,595
Property Taxes
23%
$630
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689