Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.17% first-year return on $90,450 initial cash invested.
-17.17%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$2,329
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$3,623
Mortgage P&I
74%
$1,713
Property Taxes
27%
$637
Home Insurance
5%
$121
HOA
2%
$35
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582