Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.46% first-year return on $87,468 initial cash invested.
-8.46%
Cash On Cash
4.91%
Cap Rate
0.74
DSCR
$3,790
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $4,407 expenses = $617 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,468
Downpayment
20%
$66,160
Closing costs
1%
$3,308
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$4,407
Mortgage P&I
48%
$1,819
Property Taxes
5%
$187
Home Insurance
2%
$80
HOA
13%
$501
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948