Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.02% first-year return on $88,350 initial cash invested.
-10.02%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$2,911
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,911 income − $3,649 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,911
Total Expenses
$3,649
Mortgage P&I
58%
$1,675
Property Taxes
16%
$460
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728