Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.96% first-year return on $89,190 initial cash invested.
-4.96%
Cash On Cash
5.28%
Cap Rate
0.86
DSCR
$3,205
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $3,574 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,205
Total Expenses
$3,574
Mortgage P&I
54%
$1,732
Property Taxes
6%
$185
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801