Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $85,914 initial cash invested.
-7.84%
Cash On Cash
4.3%
Cap Rate
0.75
DSCR
$4,173
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$4,734
Mortgage P&I
37%
$1,554
Property Taxes
10%
$408
Home Insurance
3%
$117
HOA
16%
$652
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043