Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.09% first-year return on $88,950 initial cash invested.
-11.09%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,833
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $3,655 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,833
Total Expenses
$3,655
Mortgage P&I
71%
$2,010
Property Taxes
4%
$115
Home Insurance
5%
$138
HOA
1%
$33
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708