Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.37% first-year return on $89,778 initial cash invested.
-14.37%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$1,950
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,950
Total Expenses
$3,025
Mortgage P&I
87%
$1,700
Property Taxes
8%
$164
Home Insurance
6%
$121
HOA
5%
$104
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488