Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $100k initial cash invested.
-7.61%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$2,498
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $3,134 expenses = $636 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
$2,498
Total Expenses
$3,134
Mortgage P&I
68%
$1,704
Property Taxes
4%
$112
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624