Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.86% first-year return on $88,350 initial cash invested.
-7.86%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$2,780
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $3,359 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,780
Total Expenses
$3,359
Mortgage P&I
61%
$1,705
Property Taxes
7%
$203
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695