Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.14% first-year return on $93,033 initial cash invested.
-8.14%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$3,297
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,033
Downpayment
20%
$71,460
Closing costs
1%
$3,573
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$3,928
Mortgage P&I
54%
$1,767
Property Taxes
14%
$452
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824