Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.26% first-year return on $88,392 initial cash invested.
-9.26%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$3,284
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $3,966 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$3,966
Mortgage P&I
50%
$1,645
Property Taxes
19%
$624
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821