Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.37% first-year return on $89,673 initial cash invested.
-0.37%
Cash On Cash
6.41%
Cap Rate
1.09
DSCR
$4,475
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,475
Total Expenses
$4,503
Mortgage P&I
37%
$1,671
Property Taxes
13%
$562
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119