Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.45% first-year return on $92,277 initial cash invested.
-13.45%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$2,347
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,347
Total Expenses
$3,381
Mortgage P&I
72%
$1,692
Property Taxes
19%
$436
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587