Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.91% first-year return on $92,760 initial cash invested.
-12.91%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$2,474
Rent
-$998
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,760
Downpayment
20%
$71,200
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$3,472
Mortgage P&I
70%
$1,741
Property Taxes
9%
$216
Home Insurance
5%
$128
HOA
8%
$200
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618