Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $88,329 initial cash invested.
-10.98%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$2,165
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $2,973 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,165
Total Expenses
$2,973
Mortgage P&I
77%
$1,664
Property Taxes
7%
$152
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541