Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.57% first-year return on $89,169 initial cash invested.
-0.57%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$4,157
Rent
-$42
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,157
Total Expenses
$4,199
Mortgage P&I
41%
$1,686
Property Taxes
8%
$346
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039