Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.38% first-year return on $90,219 initial cash invested.
-1.38%
Cash On Cash
6.1%
Cap Rate
1.03
DSCR
$3,891
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,219
Downpayment
20%
$68,780
Closing costs
1%
$3,439
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$3,995
Mortgage P&I
44%
$1,696
Property Taxes
8%
$302
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973