Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.65% first-year return on $88,350 initial cash invested.
-4.65%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$3,281
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,281 income − $3,623 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,281
Total Expenses
$3,623
Mortgage P&I
50%
$1,625
Property Taxes
9%
$307
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820