Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $93,033 initial cash invested.
-11.04%
Cash On Cash
3.34%
Cap Rate
0.58
DSCR
$3,346
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$4,202
Mortgage P&I
51%
$1,715
Property Taxes
23%
$769
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836