Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.17% first-year return on $88,434 initial cash invested.
-8.17%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$2,738
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $3,340 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,434
Downpayment
20%
$67,080
Closing costs
1%
$3,354
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$3,340
Mortgage P&I
61%
$1,658
Property Taxes
9%
$251
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684