Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.56% first-year return on $85,410 initial cash invested.
-5.56%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$3,410
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,410
Downpayment
20%
$64,200
Closing costs
1%
$3,210
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$3,806
Mortgage P&I
48%
$1,620
Property Taxes
12%
$398
Home Insurance
3%
$112
HOA
1%
$40
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852