Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.04% first-year return on $90,282 initial cash invested.
-3.04%
Cash On Cash
5.52%
Cap Rate
0.94
DSCR
$3,274
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$3,503
Mortgage P&I
51%
$1,681
Property Taxes
4%
$116
Home Insurance
4%
$122
HOA
0%
$13
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818