Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.48% first-year return on $87,510 initial cash invested.
-4.48%
Cash On Cash
5.03%
Cap Rate
0.87
DSCR
$2,859
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,510
Downpayment
20%
$66,200
Closing costs
1%
$3,310
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$3,186
Mortgage P&I
56%
$1,601
Property Taxes
3%
$94
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715