Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.13% first-year return on $89,148 initial cash invested.
-2.13%
Cash On Cash
5.73%
Cap Rate
0.99
DSCR
$3,650
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$3,808
Mortgage P&I
45%
$1,629
Property Taxes
8%
$305
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912