Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.91% first-year return on $84,789 initial cash invested.
-15.91%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$1,812
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,789
Downpayment
20%
$63,609
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,812
Total Expenses
$2,936
Mortgage P&I
90%
$1,624
Property Taxes
14%
$250
Home Insurance
6%
$111
HOA
5%
$82
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453