Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.8% first-year return on $90,828 initial cash invested.
-8.8%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$2,548
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,828
Downpayment
20%
$69,360
Closing costs
1%
$3,468
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$3,214
Mortgage P&I
69%
$1,757
Property Taxes
4%
$112
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637