Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.44% first-year return on $88,980 initial cash invested.
-8.44%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$2,975
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,975 income − $3,601 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,975
Total Expenses
$3,601
Mortgage P&I
57%
$1,700
Property Taxes
12%
$354
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744