Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.68% first-year return on $85,578 initial cash invested.
-1.68%
Cash On Cash
6%
Cap Rate
1.02
DSCR
$3,690
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$3,810
Mortgage P&I
43%
$1,581
Property Taxes
9%
$343
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922