Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.35% first-year return on $87,846 initial cash invested.
-11.35%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,528
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $3,359 expenses = $831 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$3,359
Mortgage P&I
65%
$1,638
Property Taxes
15%
$389
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632