Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.01% first-year return on $85,515 initial cash invested.
-0.01%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$4,064
Rent
-$1
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$4,065
Mortgage P&I
39%
$1,602
Property Taxes
9%
$356
Home Insurance
3%
$116
HOA
1%
$39
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016