Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $88,161 initial cash invested.
-6.97%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$3,680
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $4,192 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$4,192
Mortgage P&I
46%
$1,680
Property Taxes
16%
$598
Home Insurance
3%
$119
HOA
1%
$29
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920