Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $88,161 initial cash invested.
-11.99%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$2,709
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $3,590 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,709
Total Expenses
$3,590
Mortgage P&I
62%
$1,676
Property Taxes
18%
$496
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677