Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.78% first-year return on $87,573 initial cash invested.
-1.78%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$3,816
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $3,946 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,573
Downpayment
20%
$66,260
Closing costs
1%
$3,313
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$3,946
Mortgage P&I
43%
$1,643
Property Taxes
9%
$349
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954