Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.24% first-year return on $89,967 initial cash invested.
-4.24%
Cash On Cash
5.18%
Cap Rate
0.88
DSCR
$3,036
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$3,354
Mortgage P&I
55%
$1,675
Property Taxes
3%
$101
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759