Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $87,405 initial cash invested.
-9.28%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$2,396
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $3,072 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$3,072
Mortgage P&I
69%
$1,653
Property Taxes
6%
$150
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599