Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.93% first-year return on $88,350 initial cash invested.
-1.93%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$4,103
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,103 income − $4,245 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,103
Total Expenses
$4,245
Mortgage P&I
41%
$1,688
Property Taxes
10%
$421
Home Insurance
3%
$117
HOA
1%
$50
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026