Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.9% first-year return on $89,631 initial cash invested.
-13.9%
Cash On Cash
2.46%
Cap Rate
0.43
DSCR
$2,522
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,631
Downpayment
20%
$68,220
Closing costs
1%
$3,411
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$3,560
Mortgage P&I
65%
$1,637
Property Taxes
24%
$594
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630