Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.49% first-year return on $90,681 initial cash invested.
-0.49%
Cash On Cash
6.13%
Cap Rate
1.07
DSCR
$3,653
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,653
Total Expenses
$3,690
Mortgage P&I
45%
$1,660
Property Taxes
4%
$155
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913