Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.08% first-year return on $94,350 initial cash invested.
-0.08%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$4,152
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,152
Total Expenses
$4,158
Mortgage P&I
41%
$1,693
Property Taxes
9%
$355
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038