Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.23% first-year return on $90,072 initial cash invested.
-18.23%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,026
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,072
Downpayment
20%
$68,640
Closing costs
1%
$3,432
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$3,394
Mortgage P&I
85%
$1,715
Property Taxes
21%
$420
Home Insurance
6%
$122
HOA
8%
$165
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506