Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.23% first-year return on $89,988 initial cash invested.
-4.23%
Cash On Cash
5.08%
Cap Rate
0.88
DSCR
$2,966
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $3,283 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,988
Downpayment
20%
$68,560
Closing costs
1%
$3,428
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$3,283
Mortgage P&I
56%
$1,650
Property Taxes
3%
$86
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742