Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.39% first-year return on $92,802 initial cash invested.
-11.39%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$2,207
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,802
Downpayment
20%
$71,240
Closing costs
1%
$3,562
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,207
Total Expenses
$3,088
Mortgage P&I
77%
$1,698
Property Taxes
9%
$205
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552