Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.94% first-year return on $88,350 initial cash invested.
-6.94%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$2,859
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,370 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$3,370
Mortgage P&I
59%
$1,675
Property Taxes
7%
$206
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715