Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.01% first-year return on $87,825 initial cash invested.
-5.01%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$3,269
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,269 income − $3,636 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,825
Downpayment
20%
$66,500
Closing costs
1%
$3,325
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$3,636
Mortgage P&I
51%
$1,677
Property Taxes
8%
$268
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817