Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $85,557 initial cash invested.
-8.37%
Cash On Cash
4.04%
Cap Rate
0.69
DSCR
$2,705
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,705
Total Expenses
$3,302
Mortgage P&I
58%
$1,572
Property Taxes
12%
$318
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676