Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $89,505 initial cash invested.
-9.36%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$3,344
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$4,042
Mortgage P&I
50%
$1,660
Property Taxes
20%
$671
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836