Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.06% first-year return on $89,799 initial cash invested.
-1.06%
Cash On Cash
6.07%
Cap Rate
1.04
DSCR
$3,784
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$3,863
Mortgage P&I
44%
$1,657
Property Taxes
7%
$268
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946