Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $87,718 initial cash invested.
-10.1%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$3,247
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $3,985 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,718
Downpayment
20%
$66,398
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,247
Total Expenses
$3,985
Mortgage P&I
50%
$1,624
Property Taxes
20%
$651
Home Insurance
4%
$116
HOA
1%
$35
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812