Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.63% first-year return on $87,930 initial cash invested.
-9.63%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$2,786
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $3,492 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,930
Downpayment
20%
$66,600
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$3,492
Mortgage P&I
60%
$1,671
Property Taxes
12%
$328
Home Insurance
4%
$119
HOA
1%
$38
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696