Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11% first-year return on $89,043 initial cash invested.
-11%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$2,433
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $3,249 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,043
Downpayment
20%
$67,660
Closing costs
1%
$3,383
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$3,249
Mortgage P&I
70%
$1,699
Property Taxes
10%
$234
Home Insurance
5%
$129
HOA
1%
$20
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608