Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $93,846 initial cash invested.
-10.46%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$2,683
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,683
Total Expenses
$3,501
Mortgage P&I
62%
$1,669
Property Taxes
16%
$419
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671