Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.86% first-year return on $97,290 initial cash invested.
-1.86%
Cash On Cash
6.16%
Cap Rate
1.01
DSCR
$4,319
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,319
Total Expenses
$4,470
Mortgage P&I
41%
$1,770
Property Taxes
12%
$504
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080