Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $91,101 initial cash invested.
-16.48%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$1,987
Rent
-$1,251
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
$1,987
Total Expenses
$3,238
Mortgage P&I
84%
$1,671
Property Taxes
24%
$467
Home Insurance
7%
$147
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$497