Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.37% first-year return on $92,844 initial cash invested.
-6.37%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$3,522
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,844
Downpayment
20%
$71,280
Closing costs
1%
$3,564
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$4,015
Mortgage P&I
50%
$1,774
Property Taxes
12%
$423
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880