Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.6% first-year return on $89,358 initial cash invested.
-7.6%
Cash On Cash
4.16%
Cap Rate
0.72
DSCR
$2,547
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,358
Downpayment
20%
$67,960
Closing costs
1%
$3,398
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$3,113
Mortgage P&I
64%
$1,641
Property Taxes
5%
$130
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637