Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.05% first-year return on $88,791 initial cash invested.
-2.05%
Cash On Cash
6.11%
Cap Rate
0.99
DSCR
$3,423
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $3,575 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,791
Downpayment
20%
$67,420
Closing costs
1%
$3,371
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$3,575
Mortgage P&I
51%
$1,731
Property Taxes
2%
$79
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856