Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.8% first-year return on $92,130 initial cash invested.
-7.8%
Cash On Cash
4.23%
Cap Rate
0.73
DSCR
$3,276
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,130
Downpayment
20%
$70,600
Closing costs
1%
$3,530
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$3,875
Mortgage P&I
52%
$1,711
Property Taxes
14%
$456
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819