Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $85,998 initial cash invested.
-14.25%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$1,933
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,933
Total Expenses
$2,954
Mortgage P&I
84%
$1,629
Property Taxes
15%
$282
Home Insurance
6%
$116
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$483