Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.01% first-year return on $89,127 initial cash invested.
-8.01%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$2,944
Rent
-$595
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
$89,127
Downpayment
20%
$67,740
Closing costs
1%
$3,387
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$3,539
Mortgage P&I
57%
$1,677
Property Taxes
11%
$326
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736