Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.61% first-year return on $87,972 initial cash invested.
-3.61%
Cash On Cash
5.27%
Cap Rate
0.91
DSCR
$2,977
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,977
Total Expenses
$3,242
Mortgage P&I
54%
$1,609
Property Taxes
3%
$85
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744