Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.74% first-year return on $87,573 initial cash invested.
-7.74%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$2,805
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,370 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,573
Downpayment
20%
$66,260
Closing costs
1%
$3,313
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,370
Mortgage P&I
61%
$1,705
Property Taxes
7%
$202
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701