Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.32% first-year return on $88,350 initial cash invested.
-5.32%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,227
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $3,619 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$3,619
Mortgage P&I
52%
$1,667
Property Taxes
9%
$275
Home Insurance
4%
$119
HOA
0%
$9
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807