Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.47% first-year return on $87,006 initial cash invested.
-6.47%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$3,063
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,006
Downpayment
20%
$65,720
Closing costs
1%
$3,286
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,532
Mortgage P&I
52%
$1,607
Property Taxes
11%
$339
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766