Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.38% first-year return on $91,101 initial cash invested.
-10.38%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$3,410
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$4,198
Mortgage P&I
50%
$1,696
Property Taxes
21%
$703
Home Insurance
4%
$126
HOA
1%
$37
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852