Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $85,704 initial cash invested.
-10.78%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$2,298
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,704
Downpayment
20%
$64,480
Closing costs
1%
$3,224
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$3,068
Mortgage P&I
69%
$1,586
Property Taxes
5%
$111
Home Insurance
6%
$144
HOA
5%
$124
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574