Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.37% first-year return on $88,854 initial cash invested.
-14.37%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,696
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $3,760 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$3,760
Mortgage P&I
63%
$1,686
Property Taxes
22%
$595
Home Insurance
4%
$121
HOA
2%
$64
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674