Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.13% first-year return on $92,592 initial cash invested.
-1.13%
Cash On Cash
6.21%
Cap Rate
1.05
DSCR
$4,324
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,592
Downpayment
20%
$71,040
Closing costs
1%
$3,552
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$4,411
Mortgage P&I
40%
$1,751
Property Taxes
11%
$458
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081