Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5% first-year return on $90,723 initial cash invested.
-5%
Cash On Cash
5.1%
Cap Rate
0.87
DSCR
$4,064
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,723
Downpayment
20%
$69,260
Closing costs
1%
$3,463
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$4,442
Mortgage P&I
42%
$1,688
Property Taxes
17%
$683
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016