Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.8% first-year return on $91,395 initial cash invested.
-1.8%
Cash On Cash
6%
Cap Rate
1.02
DSCR
$4,198
Rent
-$137
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
$91,395
Downpayment
20%
$69,900
Closing costs
1%
$3,495
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$4,335
Mortgage P&I
41%
$1,716
Property Taxes
11%
$477
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050