Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.14% first-year return on $89,022 initial cash invested.
-9.14%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$2,986
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,022
Downpayment
20%
$67,640
Closing costs
1%
$3,382
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$3,664
Mortgage P&I
55%
$1,649
Property Taxes
15%
$462
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746