Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.63% first-year return on $91,374 initial cash invested.
-19.63%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,826
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$4,321
Mortgage P&I
61%
$1,723
Property Taxes
35%
$982
Home Insurance
5%
$128
HOA
5%
$132
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706