Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $87,573 initial cash invested.
-11.18%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,050
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $2,866 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,573
Downpayment
20%
$66,260
Closing costs
1%
$3,313
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,050
Total Expenses
$2,866
Mortgage P&I
80%
$1,645
Property Taxes
6%
$116
Home Insurance
6%
$121
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512