Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.03% first-year return on $87,993 initial cash invested.
-14.03%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,209
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $3,238 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,993
Downpayment
20%
$66,660
Closing costs
1%
$3,333
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$3,238
Mortgage P&I
76%
$1,682
Property Taxes
17%
$378
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552