Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $89,190 initial cash invested.
-18.89%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,853
Rent
-$1,404
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
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$4,257
Mortgage P&I
59%
$1,696
Property Taxes
33%
$948
Home Insurance
4%
$119
HOA
4%
$125
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713