Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $92,214 initial cash invested.
-12.35%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$2,608
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$3,557
Mortgage P&I
68%
$1,772
Property Taxes
16%
$408
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652