Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.88% first-year return on $91,290 initial cash invested.
-10.88%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$2,120
Rent
-$828
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
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$2,948
Mortgage P&I
80%
$1,693
Property Taxes
5%
$115
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530