Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.51% first-year return on $88,497 initial cash invested.
-2.51%
Cash On Cash
5.69%
Cap Rate
0.97
DSCR
$3,280
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,465 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,465
Mortgage P&I
50%
$1,647
Property Taxes
3%
$93
Home Insurance
4%
$121
HOA
1%
$30
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820