Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $89,295 initial cash invested.
-11.77%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$1,870
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $2,746 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$2,746
Mortgage P&I
89%
$1,661
Property Taxes
4%
$68
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468