Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.2% first-year return on $88,350 initial cash invested.
-12.2%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$2,327
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $3,225 expenses = $898 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,327
Total Expenses
$3,225
Mortgage P&I
74%
$1,712
Property Taxes
12%
$279
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582