Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.57% first-year return on $90,156 initial cash invested.
-3.57%
Cash On Cash
5.4%
Cap Rate
0.93
DSCR
$3,737
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,156
Downpayment
20%
$68,720
Closing costs
1%
$3,436
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,737
Total Expenses
$4,005
Mortgage P&I
45%
$1,665
Property Taxes
11%
$425
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934