Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.49% first-year return on $89,190 initial cash invested.
-12.49%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$1,896
Rent
-$928
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$2,824
Mortgage P&I
87%
$1,651
Property Taxes
8%
$144
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474