Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.48% first-year return on $89,190 initial cash invested.
-0.48%
Cash On Cash
6.23%
Cap Rate
1.07
DSCR
$3,642
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,678
Mortgage P&I
45%
$1,649
Property Taxes
4%
$162
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910