Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $90,807 initial cash invested.
-9.22%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$3,202
Rent
-$698
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,807
Downpayment
20%
$69,340
Closing costs
1%
$3,467
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$3,900
Mortgage P&I
52%
$1,662
Property Taxes
18%
$586
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800