Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.25% first-year return on $88,098 initial cash invested.
-8.25%
Cash On Cash
4.86%
Cap Rate
0.73
DSCR
$2,822
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $3,428 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$3,428
Mortgage P&I
65%
$1,844
Property Taxes
4%
$107
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706