Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.13% first-year return on $88,560 initial cash invested.
-9.13%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$2,540
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $3,214 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$3,214
Mortgage P&I
64%
$1,634
Property Taxes
9%
$241
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635