Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $90,534 initial cash invested.
-12.06%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,090
Rent
-$910
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
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$3,000
Mortgage P&I
81%
$1,699
Property Taxes
8%
$175
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522