Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.34% first-year return on $87,405 initial cash invested.
-9.34%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,386
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $3,066 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$3,066
Mortgage P&I
69%
$1,653
Property Taxes
6%
$150
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596