Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $92,361 initial cash invested.
-8.37%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$3,486
Rent
-$644
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
$92,361
Downpayment
20%
$70,820
Closing costs
1%
$3,541
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$4,130
Mortgage P&I
50%
$1,730
Property Taxes
16%
$552
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872