Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $87,636 initial cash invested.
-15.68%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$2,153
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $3,298 expenses = $1,145 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,636
Downpayment
20%
$66,320
Closing costs
1%
$3,316
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,153
Total Expenses
$3,298
Mortgage P&I
80%
$1,724
Property Taxes
16%
$339
Home Insurance
6%
$119
HOA
4%
$83
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538