Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.4% first-year return on $89,841 initial cash invested.
-1.4%
Cash On Cash
5.88%
Cap Rate
1.02
DSCR
$3,396
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,841
Downpayment
20%
$68,420
Closing costs
1%
$3,421
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$3,501
Mortgage P&I
48%
$1,646
Property Taxes
3%
$103
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849