Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.38% first-year return on $87,909 initial cash invested.
-11.38%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$2,678
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $3,512 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$3,512
Mortgage P&I
62%
$1,659
Property Taxes
17%
$453
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670