Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.85% first-year return on $91,479 initial cash invested.
-2.85%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$3,554
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$3,771
Mortgage P&I
48%
$1,721
Property Taxes
6%
$223
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888