Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.84% first-year return on $87,405 initial cash invested.
-6.84%
Cash On Cash
4.55%
Cap Rate
0.78
DSCR
$3,379
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,379 income − $3,877 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,379
Total Expenses
$3,877
Mortgage P&I
48%
$1,617
Property Taxes
15%
$518
Home Insurance
4%
$120
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845