Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $88,350 initial cash invested.
-11.04%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,121
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $2,934 expenses = $813 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,121
Total Expenses
$2,934
Mortgage P&I
78%
$1,663
Property Taxes
6%
$136
Home Insurance
6%
$117
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530