Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.76% first-year return on $88,434 initial cash invested.
-12.76%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,521
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $3,461 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,434
Downpayment
20%
$67,080
Closing costs
1%
$3,354
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,521
Total Expenses
$3,461
Mortgage P&I
68%
$1,703
Property Taxes
17%
$429
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630