Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $88,224 initial cash invested.
-9.97%
Cash On Cash
4.09%
Cap Rate
0.64
DSCR
$2,628
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $3,361 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$3,361
Mortgage P&I
67%
$1,768
Property Taxes
10%
$268
Home Insurance
2%
$64
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657