Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.33% first-year return on $88,392 initial cash invested.
-0.33%
Cash On Cash
6.48%
Cap Rate
1.09
DSCR
$4,414
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$4,438
Mortgage P&I
38%
$1,657
Property Taxes
12%
$545
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104