Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.01% first-year return on $91,941 initial cash invested.
-2.01%
Cash On Cash
5.98%
Cap Rate
1.01
DSCR
$4,348
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,941
Downpayment
20%
$70,420
Closing costs
1%
$3,521
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,348
Total Expenses
$4,502
Mortgage P&I
40%
$1,736
Property Taxes
13%
$544
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087