Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.92% first-year return on $91,752 initial cash invested.
-12.92%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$2,703
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$3,691
Mortgage P&I
63%
$1,706
Property Taxes
20%
$553
Home Insurance
4%
$114
HOA
1%
$21
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676