Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.64% first-year return on $100k initial cash invested.
-6.64%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$2,653
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,653 income − $3,208 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
9%
$30,000
Cashflow
Total Income
$2,653
Total Expenses
$3,208
Mortgage P&I
64%
$1,704
Property Taxes
4%
$112
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663