Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.51% first-year return on $88,035 initial cash invested.
-7.51%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$2,471
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $3,022 expenses = $551 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,471
Total Expenses
$3,022
Mortgage P&I
66%
$1,629
Property Taxes
3%
$84
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618