Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.21% first-year return on $84,192 initial cash invested.
-16.21%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,659
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,659
Total Expenses
$3,796
Mortgage P&I
61%
$1,609
Property Taxes
15%
$394
Home Insurance
4%
$119
HOA
15%
$398
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665