Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.23% first-year return on $90,786 initial cash invested.
-6.23%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$3,088
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$3,559
Mortgage P&I
54%
$1,673
Property Taxes
9%
$281
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772