Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.21% first-year return on $87,699 initial cash invested.
-6.21%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$3,062
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $3,516 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,699
Downpayment
20%
$66,380
Closing costs
1%
$3,319
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$3,516
Mortgage P&I
53%
$1,618
Property Taxes
10%
$312
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766