Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.02% first-year return on $84,780 initial cash invested.
-4.02%
Cash On Cash
5.26%
Cap Rate
0.9
DSCR
$3,094
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,378
Mortgage P&I
50%
$1,554
Property Taxes
7%
$224
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774