Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.26% first-year return on $84,822 initial cash invested.
-14.26%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$2,238
Rent
-$1,008
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$3,246
Mortgage P&I
69%
$1,552
Property Taxes
22%
$502
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560