Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.9% first-year return on $96,954 initial cash invested.
-2.9%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$4,093
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,954
Downpayment
20%
$69,480
Closing costs
1%
$3,474
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,093
Total Expenses
$4,327
Mortgage P&I
43%
$1,761
Property Taxes
11%
$466
Home Insurance
3%
$122
HOA
0%
$13
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023