Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.75% first-year return on $85,935 initial cash invested.
-0.75%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$3,990
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$4,044
Mortgage P&I
40%
$1,600
Property Taxes
6%
$239
Home Insurance
3%
$114
HOA
4%
$175
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998