Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.83% first-year return on $85,305 initial cash invested.
-0.83%
Cash On Cash
6.15%
Cap Rate
1.06
DSCR
$3,616
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$3,675
Mortgage P&I
43%
$1,556
Property Taxes
6%
$234
Home Insurance
3%
$114
HOA
1%
$35
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904