Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.44% first-year return on $84,444 initial cash invested.
-1.44%
Cash On Cash
5.88%
Cap Rate
1.02
DSCR
$3,218
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,444
Downpayment
20%
$63,280
Closing costs
1%
$3,164
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$3,319
Mortgage P&I
47%
$1,523
Property Taxes
4%
$137
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804