Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.87% first-year return on $89,862 initial cash invested.
-3.87%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$3,839
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,862
Downpayment
20%
$68,440
Closing costs
1%
$3,422
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,839
Total Expenses
$4,129
Mortgage P&I
44%
$1,686
Property Taxes
12%
$479
Home Insurance
3%
$120
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960