Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $89,274 initial cash invested.
-12.21%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$1,952
Rent
-$908
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$2,860
Mortgage P&I
85%
$1,664
Property Taxes
7%
$138
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488