Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $89,589 initial cash invested.
-13.29%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$2,190
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,589
Downpayment
20%
$68,180
Closing costs
1%
$3,409
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$3,182
Mortgage P&I
77%
$1,679
Property Taxes
15%
$326
Home Insurance
6%
$122
HOA
0%
$3
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548