Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $88,392 initial cash invested.
-15.49%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$2,338
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $3,479 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$3,479
Mortgage P&I
72%
$1,673
Property Taxes
23%
$537
Home Insurance
5%
$121
HOA
1%
$25
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584