Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.61% first-year return on $88,749 initial cash invested.
-4.61%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$3,219
Rent
-$341
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,560
Mortgage P&I
53%
$1,697
Property Taxes
5%
$154
Home Insurance
4%
$122
HOA
1%
$41
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805