Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.06% first-year return on $85,557 initial cash invested.
-8.06%
Cash On Cash
4.03%
Cap Rate
0.7
DSCR
$2,763
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$3,338
Mortgage P&I
56%
$1,544
Property Taxes
13%
$353
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691