Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.94% first-year return on $91,290 initial cash invested.
-2.94%
Cash On Cash
5.54%
Cap Rate
0.95
DSCR
$3,510
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$3,734
Mortgage P&I
48%
$1,694
Property Taxes
7%
$234
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878