Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.25% first-year return on $85,977 initial cash invested.
-9.25%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$3,138
Rent
-$663
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,977
Downpayment
20%
$64,740
Closing costs
1%
$3,237
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$3,801
Mortgage P&I
50%
$1,578
Property Taxes
18%
$572
Home Insurance
4%
$115
HOA
1%
$29
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784