Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $87,951 initial cash invested.
-13.56%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,242
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $3,236 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$3,236
Mortgage P&I
74%
$1,657
Property Taxes
17%
$384
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560