Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.4% first-year return on $91,269 initial cash invested.
-6.4%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$2,838
Rent
-$487
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,325
Mortgage P&I
60%
$1,707
Property Taxes
4%
$123
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710