Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $89,505 initial cash invested.
-12.66%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$2,196
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $3,140 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,505
Downpayment
20%
$68,100
Closing costs
1%
$3,405
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$3,140
Mortgage P&I
77%
$1,695
Property Taxes
12%
$261
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549