Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6% first-year return on $88,329 initial cash invested.
-6%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$3,719
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $4,161 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,719
Total Expenses
$4,161
Mortgage P&I
46%
$1,717
Property Taxes
15%
$541
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930