Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.46% first-year return on $90,450 initial cash invested.
-6.46%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$3,573
Rent
-$487
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
6.2%
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
$3,573
Total Expenses
$4,060
Mortgage P&I
47%
$1,686
Property Taxes
10%
$346
Home Insurance
3%
$121
HOA
5%
$192
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893