Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.7% first-year return on $88,644 initial cash invested.
-5.7%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$2,754
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $3,175 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$3,175
Mortgage P&I
61%
$1,685
Property Taxes
2%
$47
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688