Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.02% first-year return on $90,975 initial cash invested.
-4.02%
Cash On Cash
5.26%
Cap Rate
0.91
DSCR
$4,035
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,975
Downpayment
20%
$69,500
Closing costs
1%
$3,475
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$4,340
Mortgage P&I
41%
$1,668
Property Taxes
15%
$614
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009