Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.77% first-year return on $92,088 initial cash invested.
-7.77%
Cash On Cash
4.16%
Cap Rate
0.72
DSCR
$2,943
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,088
Downpayment
20%
$70,560
Closing costs
1%
$3,528
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,539
Mortgage P&I
58%
$1,700
Property Taxes
10%
$304
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736