Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.52% first-year return on $92,151 initial cash invested.
-6.52%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$3,344
Rent
-$501
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,845
Mortgage P&I
54%
$1,800
Property Taxes
9%
$300
Home Insurance
4%
$124
HOA
0%
$15
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836