Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.87% first-year return on $87,909 initial cash invested.
-8.87%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,031
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,031 income − $3,681 expenses = $650 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
$3,031
Total Expenses
$3,681
Mortgage P&I
55%
$1,659
Property Taxes
15%
$453
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758