Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $88,350 initial cash invested.
-10.8%
Cash On Cash
4.17%
Cap Rate
0.64
DSCR
$3,457
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,457 income − $4,252 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,457
Total Expenses
$4,252
Mortgage P&I
53%
$1,822
Property Taxes
19%
$654
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864