Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.33% first-year return on $84,066 initial cash invested.
-4.33%
Cash On Cash
4.99%
Cap Rate
0.87
DSCR
$2,792
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$3,095
Mortgage P&I
54%
$1,499
Property Taxes
5%
$153
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698