Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.5% first-year return on $90,996 initial cash invested.
-10.5%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$2,743
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,996
Downpayment
20%
$69,520
Closing costs
1%
$3,476
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$3,539
Mortgage P&I
62%
$1,712
Property Taxes
14%
$384
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686