Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.95% first-year return on $94,098 initial cash invested.
-1.95%
Cash On Cash
6.2%
Cap Rate
1.02
DSCR
$4,603
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,603
Total Expenses
$4,756
Mortgage P&I
37%
$1,693
Property Taxes
15%
$701
Home Insurance
3%
$128
HOA
1%
$25
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151