Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $88,791 initial cash invested.
-7.33%
Cash On Cash
4.73%
Cap Rate
0.76
DSCR
$3,314
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $3,856 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,791
Downpayment
20%
$67,420
Closing costs
1%
$3,371
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$3,856
Mortgage P&I
52%
$1,738
Property Taxes
11%
$372
Home Insurance
4%
$121
HOA
1%
$34
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828