Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.06% first-year return on $85,032 initial cash invested.
-3.06%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$3,495
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,032
Downpayment
20%
$63,840
Closing costs
1%
$3,192
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$3,712
Mortgage P&I
45%
$1,561
Property Taxes
8%
$281
Home Insurance
3%
$112
HOA
2%
$80
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874