Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.14% first-year return on $86,901 initial cash invested.
-2.14%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$3,685
Rent
-$155
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,685
Total Expenses
$3,840
Mortgage P&I
44%
$1,633
Property Taxes
7%
$260
Home Insurance
3%
$116
HOA
2%
$63
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921