Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $92,166 initial cash invested.
-1.43%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$4,107
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,107
Total Expenses
$4,217
Mortgage P&I
40%
$1,646
Property Taxes
11%
$462
Home Insurance
3%
$122
HOA
0%
$16
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027