Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.36% first-year return on $89,400 initial cash invested.
-10.36%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,822
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$3,594
Mortgage P&I
59%
$1,658
Property Taxes
16%
$438
Home Insurance
4%
$119
HOA
1%
$24
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706