Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.89% first-year return on $91,290 initial cash invested.
-5.89%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$3,247
Rent
-$448
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
$3,247
Total Expenses
$3,695
Mortgage P&I
52%
$1,695
Property Taxes
10%
$319
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812