Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $89,127 initial cash invested.
-6.13%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$3,595
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,127
Downpayment
20%
$67,740
Closing costs
1%
$3,387
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,595
Total Expenses
$4,050
Mortgage P&I
46%
$1,646
Property Taxes
16%
$561
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899