Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.56% first-year return on $90,723 initial cash invested.
-14.56%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$2,093
Rent
-$1,101
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,723
Downpayment
20%
$69,260
Closing costs
1%
$3,463
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,093
Total Expenses
$3,194
Mortgage P&I
80%
$1,672
Property Taxes
19%
$395
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523