Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.54% first-year return on $90,513 initial cash invested.
-0.54%
Cash On Cash
6.22%
Cap Rate
1.06
DSCR
$3,541
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,513
Downpayment
20%
$69,060
Closing costs
1%
$3,453
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,541
Total Expenses
$3,582
Mortgage P&I
48%
$1,689
Property Taxes
2%
$71
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885