Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.87% first-year return on $87,888 initial cash invested.
-1.87%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$3,550
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,687 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,888
Downpayment
20%
$66,560
Closing costs
1%
$3,328
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,687
Mortgage P&I
47%
$1,686
Property Taxes
5%
$171
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888