Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $88,938 initial cash invested.
-20.85%
Cash On Cash
1.44%
Cap Rate
0.22
DSCR
$1,883
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $3,428 expenses = $1,545 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,883
Total Expenses
$3,428
Mortgage P&I
100%
$1,876
Property Taxes
28%
$530
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471