Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $87,951 initial cash invested.
-13.08%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$2,701
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $3,660 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,701
Total Expenses
$3,660
Mortgage P&I
61%
$1,660
Property Taxes
21%
$575
Home Insurance
4%
$119
HOA
0%
$10
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675