Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.31% first-year return on $92,445 initial cash invested.
-5.31%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$3,192
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,445
Downpayment
20%
$70,900
Closing costs
1%
$3,545
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,601
Mortgage P&I
54%
$1,719
Property Taxes
6%
$198
Home Insurance
4%
$130
HOA
1%
$21
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798