Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.5% first-year return on $91,498 initial cash invested.
-1.5%
Cash On Cash
5.98%
Cap Rate
1.02
DSCR
$3,515
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,498
Downpayment
20%
$69,998
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$3,629
Mortgage P&I
49%
$1,717
Property Taxes
3%
$102
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879