Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.44% first-year return on $93,180 initial cash invested.
-14.44%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$2,649
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$3,770
Mortgage P&I
65%
$1,731
Property Taxes
18%
$470
Home Insurance
5%
$129
HOA
6%
$169
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662