Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.29% first-year return on $88,350 initial cash invested.
-3.29%
Cash On Cash
5.66%
Cap Rate
0.94
DSCR
$3,437
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,437 income − $3,679 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,437
Total Expenses
$3,679
Mortgage P&I
49%
$1,685
Property Taxes
7%
$228
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859