Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.08% first-year return on $93,348 initial cash invested.
-2.08%
Cash On Cash
5.72%
Cap Rate
0.98
DSCR
$3,363
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,525
Mortgage P&I
52%
$1,738
Property Taxes
1%
$46
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841