Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.72% first-year return on $92,319 initial cash invested.
-5.72%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$3,034
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,319
Downpayment
20%
$70,780
Closing costs
1%
$3,539
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,474
Mortgage P&I
57%
$1,726
Property Taxes
5%
$163
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758