Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.08% first-year return on $89,400 initial cash invested.
-2.08%
Cash On Cash
5.82%
Cap Rate
0.99
DSCR
$3,422
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $3,577 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$3,577
Mortgage P&I
49%
$1,666
Property Taxes
4%
$149
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856