Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.38% first-year return on $89,337 initial cash invested.
-11.38%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$1,995
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,995
Total Expenses
$2,842
Mortgage P&I
85%
$1,699
Property Taxes
3%
$63
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499