Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.89% first-year return on $91,584 initial cash invested.
-3.89%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$3,434
Rent
-$297
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,584
Downpayment
20%
$70,080
Closing costs
1%
$3,504
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$3,731
Mortgage P&I
50%
$1,730
Property Taxes
7%
$232
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858