Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.35% first-year return on $88,329 initial cash invested.
-5.35%
Cash On Cash
5.19%
Cap Rate
0.84
DSCR
$3,047
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $3,441 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$3,441
Mortgage P&I
56%
$1,720
Property Taxes
5%
$137
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762