Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.02% first-year return on $88,749 initial cash invested.
-11.02%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$2,325
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $3,140 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,325
Total Expenses
$3,140
Mortgage P&I
74%
$1,726
Property Taxes
8%
$179
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581