Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.92% first-year return on $94,980 initial cash invested.
-1.92%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$3,793
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,793
Total Expenses
$3,945
Mortgage P&I
44%
$1,660
Property Taxes
9%
$354
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948