Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.91% first-year return on $88,392 initial cash invested.
-5.91%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$3,044
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,479 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,479
Mortgage P&I
57%
$1,726
Property Taxes
5%
$146
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761