Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.54% first-year return on $93,327 initial cash invested.
-13.54%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$2,486
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$3,539
Mortgage P&I
71%
$1,762
Property Taxes
18%
$454
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622