Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.37% first-year return on $84,087 initial cash invested.
-1.37%
Cash On Cash
6.13%
Cap Rate
1.03
DSCR
$3,665
Rent
-$96
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,087
Downpayment
20%
$62,940
Closing costs
1%
$3,147
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,665
Total Expenses
$3,761
Mortgage P&I
42%
$1,557
Property Taxes
10%
$351
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916