Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.23% first-year return on $89,505 initial cash invested.
-0.23%
Cash On Cash
6.24%
Cap Rate
1.08
DSCR
$3,762
Rent
-$17
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
$89,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$3,779
Mortgage P&I
44%
$1,639
Property Taxes
6%
$215
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940