Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.18% first-year return on $95,988 initial cash invested.
-10.18%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,492
Rent
-$814
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,492
Total Expenses
$3,306
Mortgage P&I
70%
$1,747
Property Taxes
10%
$245
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623