Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.92% first-year return on $88,350 initial cash invested.
-8.92%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$3,468
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $4,125 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,468
Total Expenses
$4,125
Mortgage P&I
50%
$1,735
Property Taxes
18%
$608
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867