Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.72% first-year return on $90,618 initial cash invested.
-5.72%
Cash On Cash
4.67%
Cap Rate
0.81
DSCR
$2,967
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,618
Downpayment
20%
$69,160
Closing costs
1%
$3,458
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$3,399
Mortgage P&I
56%
$1,660
Property Taxes
5%
$145
Home Insurance
4%
$126
HOA
1%
$43
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742