Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.62% first-year return on $84,318 initial cash invested.
-6.62%
Cash On Cash
4.45%
Cap Rate
0.77
DSCR
$2,654
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,318
Downpayment
20%
$63,160
Closing costs
1%
$3,158
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$3,119
Mortgage P&I
58%
$1,531
Property Taxes
8%
$200
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664