Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.76% first-year return on $92,361 initial cash invested.
-10.76%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,414
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$4,242
Mortgage P&I
51%
$1,726
Property Taxes
21%
$729
Home Insurance
4%
$126
HOA
1%
$21
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854