Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.64% first-year return on $89,337 initial cash invested.
-3.64%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$3,957
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$4,228
Mortgage P&I
42%
$1,676
Property Taxes
13%
$515
Home Insurance
3%
$121
HOA
0%
$17
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989