Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.22% first-year return on $88,917 initial cash invested.
-4.22%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$3,279
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,592 expenses = $313 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
$3,279
Total Expenses
$3,592
Mortgage P&I
51%
$1,678
Property Taxes
7%
$218
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820