Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.8% first-year return on $91,038 initial cash invested.
-6.8%
Cash On Cash
4.46%
Cap Rate
0.77
DSCR
$3,116
Rent
-$516
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,038
Downpayment
20%
$69,560
Closing costs
1%
$3,478
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,632
Mortgage P&I
54%
$1,683
Property Taxes
11%
$331
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779