Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.48% first-year return on $90,450 initial cash invested.
-3.48%
Cash On Cash
5.27%
Cap Rate
0.91
DSCR
$2,997
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$3,259
Mortgage P&I
55%
$1,658
Property Taxes
1%
$41
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749