Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.37% first-year return on $89,379 initial cash invested.
-17.37%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,046
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $3,340 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$3,340
Mortgage P&I
81%
$1,664
Property Taxes
28%
$574
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512