Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.22% first-year return on $93,243 initial cash invested.
-13.22%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$2,574
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,243
Downpayment
20%
$71,660
Closing costs
1%
$3,583
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$3,601
Mortgage P&I
67%
$1,718
Property Taxes
20%
$519
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644