Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.76% first-year return on $88,014 initial cash invested.
-12.76%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$2,132
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $3,068 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,014
Downpayment
20%
$66,680
Closing costs
1%
$3,334
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$3,068
Mortgage P&I
78%
$1,673
Property Taxes
12%
$255
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533