Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.8% first-year return on $87,552 initial cash invested.
-8.8%
Cash On Cash
4.43%
Cap Rate
0.69
DSCR
$2,442
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $3,084 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,552
Downpayment
20%
$66,240
Closing costs
1%
$3,312
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,442
Total Expenses
$3,084
Mortgage P&I
72%
$1,767
Property Taxes
4%
$91
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610