Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.38% first-year return on $91,206 initial cash invested.
-12.38%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$2,414
Rent
-$941
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,206
Downpayment
20%
$69,720
Closing costs
1%
$3,486
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$3,355
Mortgage P&I
70%
$1,689
Property Taxes
16%
$384
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604