Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.2% first-year return on $91,437 initial cash invested.
-2.2%
Cash On Cash
5.79%
Cap Rate
0.99
DSCR
$3,612
Rent
-$168
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
$91,437
Downpayment
20%
$69,940
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$3,780
Mortgage P&I
47%
$1,710
Property Taxes
6%
$201
Home Insurance
3%
$126
HOA
0%
$10
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903