Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $90,450 initial cash invested.
-18.36%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$1,997
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,997
Total Expenses
$3,381
Mortgage P&I
85%
$1,688
Property Taxes
31%
$613
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499