Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.94% first-year return on $88,224 initial cash invested.
-5.94%
Cash On Cash
5.01%
Cap Rate
0.82
DSCR
$3,047
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $3,484 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$3,484
Mortgage P&I
56%
$1,711
Property Taxes
6%
$193
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762