Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.87% first-year return on $91,542 initial cash invested.
-2.87%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$3,325
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,325
Total Expenses
$3,544
Mortgage P&I
52%
$1,713
Property Taxes
3%
$99
Home Insurance
4%
$126
HOA
0%
$10
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831