Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $84,528 initial cash invested.
-17.75%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,556
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,556
Total Expenses
$2,806
Mortgage P&I
102%
$1,583
Property Taxes
22%
$341
Home Insurance
9%
$136
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389