Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.31% first-year return on $88,035 initial cash invested.
-6.31%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$3,284
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $3,747 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$3,747
Mortgage P&I
50%
$1,656
Property Taxes
11%
$349
Home Insurance
4%
$119
HOA
1%
$47
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821