Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.51% first-year return on $90,135 initial cash invested.
-4.51%
Cash On Cash
5.1%
Cap Rate
0.87
DSCR
$3,225
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$3,564
Mortgage P&I
52%
$1,671
Property Taxes
7%
$223
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806