Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.01% first-year return on $92,823 initial cash invested.
-13.01%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$1,897
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,823
Downpayment
20%
$71,260
Closing costs
1%
$3,563
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,897
Total Expenses
$2,903
Mortgage P&I
91%
$1,717
Property Taxes
8%
$145
Home Insurance
7%
$130
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474