Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.98% first-year return on $87,720 initial cash invested.
-11.98%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$1,992
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $2,868 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$2,868
Mortgage P&I
83%
$1,647
Property Taxes
3%
$67
Home Insurance
9%
$174
HOA
1%
$23
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498