Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.36% first-year return on $91,479 initial cash invested.
-1.36%
Cash On Cash
6.07%
Cap Rate
1.03
DSCR
$4,004
Rent
-$104
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
$4,004
Total Expenses
$4,108
Mortgage P&I
43%
$1,714
Property Taxes
9%
$350
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001