Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.2% first-year return on $85,809 initial cash invested.
-7.2%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$3,094
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,609
Mortgage P&I
51%
$1,590
Property Taxes
8%
$241
Home Insurance
4%
$114
HOA
6%
$178
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774