Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.26% first-year return on $83,961 initial cash invested.
-0.26%
Cash On Cash
6.49%
Cap Rate
1.08
DSCR
$3,513
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$3,531
Mortgage P&I
45%
$1,576
Property Taxes
4%
$149
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878