Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.46% first-year return on $88,224 initial cash invested.
-6.46%
Cash On Cash
4.94%
Cap Rate
0.8
DSCR
$3,174
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,649 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$3,649
Mortgage P&I
54%
$1,725
Property Taxes
7%
$232
Home Insurance
5%
$145
HOA
1%
$23
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794