Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.83% first-year return on $90,597 initial cash invested.
-8.83%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$2,500
Rent
-$667
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,500
Total Expenses
$3,167
Mortgage P&I
68%
$1,689
Property Taxes
6%
$156
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625