Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.96% first-year return on $81,720 initial cash invested.
-6.96%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$2,782
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,256 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,782
Total Expenses
$3,256
Mortgage P&I
61%
$1,701
Property Taxes
4%
$98
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696