Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $95,295 initial cash invested.
-7.71%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$2,520
Rent
-$612
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,520
Total Expenses
$3,132
Mortgage P&I
68%
$1,702
Property Taxes
4%
$101
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630