Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $87,972 initial cash invested.
-12.39%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$2,040
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,948 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$2,948
Mortgage P&I
79%
$1,617
Property Taxes
10%
$198
Home Insurance
7%
$135
HOA
1%
$18
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510