Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $91,815 initial cash invested.
-18.99%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$1,823
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,823
Total Expenses
$3,276
Mortgage P&I
94%
$1,713
Property Taxes
31%
$564
Home Insurance
7%
$124
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456