Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $88,014 initial cash invested.
-4.87%
Cash On Cash
5.89%
Cap Rate
0.88
DSCR
$3,530
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $3,887 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,014
Downpayment
20%
$66,680
Closing costs
1%
$3,334
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$3,887
Mortgage P&I
52%
$1,853
Property Taxes
4%
$148
Home Insurance
3%
$117
HOA
2%
$75
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882