Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.93% first-year return on $84,255 initial cash invested.
-4.93%
Cash On Cash
5.12%
Cap Rate
0.88
DSCR
$4,126
Rent
-$346
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$4,472
Mortgage P&I
37%
$1,528
Property Taxes
16%
$649
Home Insurance
3%
$114
HOA
5%
$200
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032