Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.49% first-year return on $90,177 initial cash invested.
-8.49%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$3,090
Rent
-$638
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$3,728
Mortgage P&I
55%
$1,708
Property Taxes
12%
$381
Home Insurance
4%
$122
HOA
1%
$33
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772