Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.21% first-year return on $88,245 initial cash invested.
-9.21%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$2,719
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,719 income − $3,396 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,719
Total Expenses
$3,396
Mortgage P&I
63%
$1,701
Property Taxes
7%
$193
Home Insurance
4%
$119
HOA
3%
$77
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680