Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.49% first-year return on $89,736 initial cash invested.
-9.49%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$2,457
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,736
Downpayment
20%
$68,320
Closing costs
1%
$3,416
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$3,167
Mortgage P&I
67%
$1,650
Property Taxes
9%
$221
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614