Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $92,508 initial cash invested.
-13.69%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$1,765
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,765
Total Expenses
$2,820
Mortgage P&I
98%
$1,728
Property Taxes
7%
$118
Home Insurance
7%
$126
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441