Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.66% first-year return on $87,090 initial cash invested.
-9.66%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$3,282
Rent
-$701
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
$3,282
Total Expenses
$3,983
Mortgage P&I
49%
$1,601
Property Taxes
21%
$693
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820