Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.37% first-year return on $88,917 initial cash invested.
-3.37%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$3,400
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $3,650 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$3,650
Mortgage P&I
49%
$1,678
Property Taxes
6%
$218
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850