Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.64% first-year return on $88,245 initial cash invested.
-3.64%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$3,321
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,589 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,589
Mortgage P&I
51%
$1,687
Property Taxes
6%
$186
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830