Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.51% first-year return on $92,298 initial cash invested.
-11.51%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$2,445
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,298
Downpayment
20%
$70,760
Closing costs
1%
$3,538
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,445
Total Expenses
$3,330
Mortgage P&I
70%
$1,706
Property Taxes
13%
$306
Home Insurance
6%
$136
HOA
0%
$8
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611