Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.93% first-year return on $84,759 initial cash invested.
-0.93%
Cash On Cash
6.11%
Cap Rate
1.05
DSCR
$3,502
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,759
Downpayment
20%
$63,580
Closing costs
1%
$3,179
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$3,568
Mortgage P&I
44%
$1,545
Property Taxes
6%
$227
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876