Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.61% first-year return on $89,505 initial cash invested.
-2.61%
Cash On Cash
5.57%
Cap Rate
0.96
DSCR
$3,424
Rent
-$195
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
$3,424
Total Expenses
$3,619
Mortgage P&I
48%
$1,639
Property Taxes
6%
$215
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856