Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.25% first-year return on $89,211 initial cash invested.
-10.25%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,280
Rent
-$762
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$3,042
Mortgage P&I
74%
$1,691
Property Taxes
2%
$38
Home Insurance
5%
$119
HOA
4%
$100
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570