Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.12% first-year return on $89,190 initial cash invested.
-6.12%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,647
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $3,102 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$3,102
Mortgage P&I
64%
$1,687
Property Taxes
1%
$25
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662