Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.27% first-year return on $87,909 initial cash invested.
-1.27%
Cash On Cash
5.99%
Cap Rate
1.03
DSCR
$3,698
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$3,791
Mortgage P&I
43%
$1,608
Property Taxes
8%
$290
Home Insurance
3%
$118
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924