Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.16% first-year return on $84,696 initial cash invested.
-7.16%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$2,801
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$3,306
Mortgage P&I
55%
$1,533
Property Taxes
11%
$313
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700