Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.88% first-year return on $92,655 initial cash invested.
-0.88%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$4,997
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,655
Downpayment
20%
$71,100
Closing costs
1%
$3,555
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,997
Total Expenses
$5,065
Mortgage P&I
35%
$1,727
Property Taxes
16%
$784
Home Insurance
3%
$126
HOA
1%
$29
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249