Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.95% first-year return on $91,101 initial cash invested.
-14.95%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$2,210
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$3,345
Mortgage P&I
76%
$1,671
Property Taxes
21%
$467
Home Insurance
7%
$147
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552