Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.49% first-year return on $86,418 initial cash invested.
-2.49%
Cash On Cash
5.7%
Cap Rate
0.97
DSCR
$3,485
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,485
Total Expenses
$3,664
Mortgage P&I
46%
$1,587
Property Taxes
8%
$288
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871