Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.71% first-year return on $88,182 initial cash invested.
-6.71%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$3,418
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $3,911 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$3,911
Mortgage P&I
48%
$1,657
Property Taxes
15%
$508
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854