Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $89,757 initial cash invested.
-9.04%
Cash On Cash
4.18%
Cap Rate
0.67
DSCR
$2,439
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $3,115 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,757
Downpayment
20%
$68,340
Closing costs
1%
$3,417
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$3,115
Mortgage P&I
72%
$1,768
Property Taxes
4%
$90
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610