Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.7% first-year return on $91,542 initial cash invested.
-5.7%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$3,368
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,803
Mortgage P&I
51%
$1,709
Property Taxes
11%
$367
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842