Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.03% first-year return on $90,450 initial cash invested.
-13.03%
Cash On Cash
2.7%
Cap Rate
0.47
DSCR
$2,461
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,461
Total Expenses
$3,443
Mortgage P&I
67%
$1,660
Property Taxes
20%
$482
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615