Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.31% first-year return on $88,329 initial cash invested.
-12.31%
Cash On Cash
3.4%
Cap Rate
0.54
DSCR
$2,198
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $3,104 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,198
Total Expenses
$3,104
Mortgage P&I
80%
$1,768
Property Taxes
7%
$163
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550