Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.27% first-year return on $87,846 initial cash invested.
-7.27%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$2,923
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $3,455 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,923
Total Expenses
$3,455
Mortgage P&I
55%
$1,610
Property Taxes
11%
$323
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731