Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.08% first-year return on $92,718 initial cash invested.
-0.08%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$4,020
Rent
-$6
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,718
Downpayment
20%
$71,160
Closing costs
1%
$3,558
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,026
Mortgage P&I
45%
$1,789
Property Taxes
3%
$139
Home Insurance
3%
$130
HOA
1%
$38
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005