Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.4% first-year return on $91,017 initial cash invested.
-2.4%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$3,580
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,580
Total Expenses
$3,762
Mortgage P&I
48%
$1,708
Property Taxes
5%
$185
Home Insurance
3%
$122
HOA
1%
$29
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895