Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.03% first-year return on $84,234 initial cash invested.
-4.03%
Cash On Cash
5.27%
Cap Rate
0.9
DSCR
$3,170
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,453
Mortgage P&I
49%
$1,540
Property Taxes
9%
$281
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792