Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.54% first-year return on $91,668 initial cash invested.
-8.54%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$3,525
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,668
Downpayment
20%
$70,160
Closing costs
1%
$3,508
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$4,177
Mortgage P&I
50%
$1,758
Property Taxes
17%
$603
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881