Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.02% first-year return on $88,854 initial cash invested.
-8.02%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$2,977
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,977
Total Expenses
$3,571
Mortgage P&I
55%
$1,649
Property Taxes
12%
$371
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744