Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $87,090 initial cash invested.
-15.47%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,198
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$3,321
Mortgage P&I
73%
$1,615
Property Taxes
24%
$535
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550