Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.17% first-year return on $88,623 initial cash invested.
-11.17%
Cash On Cash
4.07%
Cap Rate
0.62
DSCR
$2,793
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $3,618 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$3,618
Mortgage P&I
66%
$1,855
Property Taxes
11%
$301
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698