Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.78% first-year return on $93,264 initial cash invested.
-6.78%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$2,979
Rent
-$527
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
$93,264
Downpayment
20%
$71,680
Closing costs
1%
$3,584
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$3,506
Mortgage P&I
58%
$1,728
Property Taxes
7%
$222
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745