Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.8% first-year return on $87,510 initial cash invested.
-28.8%
Cash On Cash
-1.62%
Cap Rate
-0.28
DSCR
$976
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$976 income − $3,076 expenses = $2,100 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,510
Downpayment
20%
$66,200
Closing costs
1%
$3,310
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$976
Total Expenses
$3,076
Mortgage P&I
165%
$1,614
Property Taxes
84%
$820
Home Insurance
12%
$116
HOA
6%
$58
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$244