Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.34% first-year return on $91,017 initial cash invested.
-1.34%
Cash On Cash
6.06%
Cap Rate
1.03
DSCR
$3,811
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$3,913
Mortgage P&I
45%
$1,706
Property Taxes
6%
$238
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953