Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.25% first-year return on $89,715 initial cash invested.
-11.25%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$2,550
Rent
-$841
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,715
Downpayment
20%
$68,300
Closing costs
1%
$3,415
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$3,391
Mortgage P&I
66%
$1,688
Property Taxes
13%
$324
Home Insurance
5%
$122
HOA
1%
$33
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638