Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.15% first-year return on $92,025 initial cash invested.
-5.15%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$3,312
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,025
Downpayment
20%
$70,500
Closing costs
1%
$3,525
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$3,707
Mortgage P&I
53%
$1,769
Property Taxes
7%
$225
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828