Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.38% first-year return on $95,379 initial cash invested.
-2.38%
Cash On Cash
5.9%
Cap Rate
0.97
DSCR
$3,627
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,627
Total Expenses
$3,816
Mortgage P&I
47%
$1,716
Property Taxes
7%
$240
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907