Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.1% first-year return on $89,379 initial cash invested.
-5.1%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$3,311
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,311
Total Expenses
$3,691
Mortgage P&I
50%
$1,669
Property Taxes
9%
$314
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828