Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.29% first-year return on $87,951 initial cash invested.
-7.29%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$2,652
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $3,186 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$3,186
Mortgage P&I
61%
$1,621
Property Taxes
7%
$176
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663