Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.2% first-year return on $91,710 initial cash invested.
-2.2%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$4,031
Rent
-$168
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$4,199
Mortgage P&I
43%
$1,719
Property Taxes
10%
$423
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008