Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.74% first-year return on $90,891 initial cash invested.
-4.74%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$3,399
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,891
Downpayment
20%
$69,420
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$3,758
Mortgage P&I
52%
$1,762
Property Taxes
7%
$225
Home Insurance
4%
$126
HOA
0%
$13
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850