Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $87,594 initial cash invested.
-9.97%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,243
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $2,971 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,594
Downpayment
20%
$66,280
Closing costs
1%
$3,314
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,243
Total Expenses
$2,971
Mortgage P&I
73%
$1,645
Property Taxes
6%
$132
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561