Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.59% first-year return on $85,647 initial cash invested.
-3.59%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$3,390
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,390
Total Expenses
$3,646
Mortgage P&I
52%
$1,763
Property Taxes
4%
$130
Home Insurance
4%
$125
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848