Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.98% first-year return on $90,387 initial cash invested.
-3.98%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$3,642
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,387
Downpayment
20%
$68,940
Closing costs
1%
$3,447
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,942
Mortgage P&I
47%
$1,710
Property Taxes
10%
$363
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910