Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.18% first-year return on $93,054 initial cash invested.
-8.18%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$3,815
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,815
Total Expenses
$4,449
Mortgage P&I
46%
$1,762
Property Taxes
19%
$733
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954