Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.77% first-year return on $90,471 initial cash invested.
-8.77%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$2,504
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $3,165 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$3,165
Mortgage P&I
71%
$1,780
Property Taxes
2%
$61
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626