Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.86% first-year return on $89,547 initial cash invested.
-0.86%
Cash On Cash
7.19%
Cap Rate
1.07
DSCR
$4,769
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,769 income − $4,833 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,769
Total Expenses
$4,833
Mortgage P&I
40%
$1,915
Property Taxes
11%
$507
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192