Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.54% first-year return on $87,909 initial cash invested.
-14.54%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$1,764
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $2,829 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$2,829
Mortgage P&I
92%
$1,629
Property Taxes
13%
$236
Home Insurance
7%
$116
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441