Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.98% first-year return on $88,098 initial cash invested.
-7.98%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$2,677
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $3,263 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$3,263
Mortgage P&I
62%
$1,666
Property Taxes
7%
$191
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669