Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.84% first-year return on $87,678 initial cash invested.
-5.84%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$2,624
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$3,051
Mortgage P&I
61%
$1,609
Property Taxes
2%
$62
Home Insurance
5%
$120
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656