Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.99% first-year return on $89,484 initial cash invested.
-4.99%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$3,657
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $4,029 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$4,029
Mortgage P&I
47%
$1,734
Property Taxes
11%
$413
Home Insurance
3%
$117
HOA
0%
$10
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914