Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.09% first-year return on $90,429 initial cash invested.
-11.09%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$2,117
Rent
-$836
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,117
Total Expenses
$2,953
Mortgage P&I
79%
$1,676
Property Taxes
7%
$139
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529