Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.17% first-year return on $91,479 initial cash invested.
-12.17%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,091
Rent
-$928
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
6.3%
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
$3,091
Total Expenses
$4,019
Mortgage P&I
56%
$1,725
Property Taxes
20%
$612
Home Insurance
4%
$122
HOA
2%
$75
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773