Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.29% first-year return on $92,613 initial cash invested.
-16.29%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$1,918
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,613
Downpayment
20%
$71,060
Closing costs
1%
$3,553
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,918
Total Expenses
$3,175
Mortgage P&I
90%
$1,735
Property Taxes
20%
$388
Home Insurance
7%
$130
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480