Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $88,581 initial cash invested.
-11.87%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$1,936
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,812 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,581
Downpayment
20%
$67,220
Closing costs
1%
$3,361
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$2,812
Mortgage P&I
86%
$1,662
Property Taxes
5%
$100
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484