Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.74% first-year return on $84,906 initial cash invested.
-2.74%
Cash On Cash
5.52%
Cap Rate
0.95
DSCR
$2,994
Rent
-$194
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$3,188
Mortgage P&I
51%
$1,539
Property Taxes
3%
$96
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748